investorscraft@gmail.com

Intrinsic ValuePharmaBlock Sciences (Nanjing), Inc. (300725.SZ)

Previous Close$41.22
Intrinsic Value
Upside potential
Previous Close
$41.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PharmaBlock Sciences operates as a specialized pharmaceutical chemistry company providing critical products and services across the entire drug development lifecycle. The company's core business model centers on supplying high-purity building blocks, key starting materials (RSMs), intermediates, and active pharmaceutical ingredients (APIs) to global pharmaceutical and biotech clients. Its integrated service portfolio spans from early-stage discovery support through commercial manufacturing, positioning PharmaBlock as a strategic partner rather than just a supplier. The company has established a significant market position within China's rapidly growing contract research, development, and manufacturing organization (CRDMO) sector, competing with both domestic peers and multinational CDMOs. PharmaBlock's extensive building blocks collection and custom synthesis capabilities enable it to serve diverse therapeutic areas, including oncology, metabolic diseases, and central nervous system disorders. The company leverages China's cost-competitive manufacturing base while maintaining international quality standards to capture outsourcing demand from Western pharmaceutical companies seeking to optimize R&D efficiency. Its market differentiation stems from deep chemistry expertise, scalable production facilities, and the ability to handle complex molecular synthesis challenges throughout the drug development value chain.

Revenue Profitability And Efficiency

For FY 2024, PharmaBlock Sciences reported revenue of CNY 1.69 billion with net income of CNY 219.5 million, translating to a net profit margin of approximately 13%. The company generated CNY 302.8 million in operating cash flow, demonstrating solid cash conversion from operations. Capital expenditures of CNY 118.1 million indicate continued investment in production capacity and technological capabilities to support future growth. The diluted EPS of CNY 1.10 reflects efficient earnings distribution across the outstanding share base.

Earnings Power And Capital Efficiency

PharmaBlock's earnings power is supported by its diversified service offerings across the pharmaceutical value chain. The company's operating cash flow significantly exceeds its net income, indicating strong underlying business quality and effective working capital management. The capital expenditure level represents a balanced approach between maintaining current operations and funding strategic growth initiatives. The company demonstrates capability to generate sustainable cash flows while investing in capacity expansion and technological advancement.

Balance Sheet And Financial Health

The company maintains a balanced financial position with CNY 290.2 million in cash and equivalents against total debt of CNY 1.36 billion. This debt level reflects strategic financing for capacity expansion and working capital needs typical for capital-intensive pharmaceutical manufacturing. The balance sheet structure supports ongoing operations while providing flexibility for strategic investments. The company's financial health appears stable with sufficient liquidity to meet near-term obligations.

Growth Trends And Dividend Policy

PharmaBlock has established a shareholder return policy with a dividend per share of CNY 0.28 for FY 2024. The dividend distribution indicates management's confidence in sustainable cash generation and commitment to shareholder value. The company's growth trajectory is supported by increasing global outsourcing trends in pharmaceutical R&D and manufacturing. The dividend yield, combined with potential capital appreciation, provides a balanced return profile for investors seeking exposure to China's pharmaceutical services sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.6 billion, the company trades at a price-to-earnings multiple derived from its current earnings performance. The beta of 0.71 suggests lower volatility compared to the broader market, reflecting the defensive characteristics of the pharmaceutical services industry. Market expectations appear to balance growth potential in the CRDMO sector with considerations around competitive dynamics and regulatory environment in China's pharmaceutical market.

Strategic Advantages And Outlook

PharmaBlock's strategic advantages include its integrated service platform, technical expertise in complex chemistry, and established client relationships across global pharmaceutical markets. The company is well-positioned to benefit from the ongoing trend of pharmaceutical outsourcing and China's growing role in the global pharmaceutical supply chain. Future outlook depends on successful execution of capacity expansion, maintenance of quality standards, and ability to capture market share in the competitive CRDMO landscape. The company's foundation since 2006 provides operational maturity to navigate industry dynamics.

Sources

Company Financial StatementsShenzhen Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount