investorscraft@gmail.com

Intrinsic ValueCSPC Innovation Pharmaceutical Co., Ltd. (300765.SZ)

Previous Close$38.87
Intrinsic Value
Upside potential
Previous Close
$38.87

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

CSPC Innovation Pharmaceutical Co., Ltd. operates as a specialized manufacturer within China's packaged foods sector, focusing primarily on the production and distribution of caffeine and vitamin C-based health supplements and beverage products. As a subsidiary of the larger CSPC Pharmaceutical Group Limited, the company leverages pharmaceutical-grade manufacturing expertise to serve the consumer health market. Its core revenue model centers on the B2B and B2C sale of functional ingredients and finished consumer products, positioning it at the intersection of nutrition, wellness, and fast-moving consumer goods. The company's operations are deeply integrated into China's domestic supply chain, benefiting from its base in Shijiazhuang, a major industrial hub. This strategic focus on essential health-oriented products provides a defensive characteristic within the consumer staples landscape, catering to growing demand for preventative wellness solutions. Its market position is that of a niche player, deriving competitive advantage from its affiliation with a established pharmaceutical parent, which likely provides operational synergies, research capabilities, and brand trust in a market increasingly sensitive to product quality and safety standards.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.98 billion. Profitability was subdued, with net income reaching CNY 53.7 million, resulting in a thin net margin. Operational efficiency appears challenged, as indicated by negative operating cash flow of CNY -1.24 billion, which significantly exceeded capital expenditures of CNY -478 million. This cash flow dynamic suggests potential working capital pressures or timing differences in its operational cycle that warrant close monitoring.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.0384, reflecting modest earnings power relative to its market capitalization. The significant outflow from operating activities, coupled with substantial capital investment, points to current inefficiencies in converting revenue into cash. The disparity between net income and negative operating cash flow highlights a critical area for improvement in working capital management and overall capital efficiency to sustain operations and growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 872 million, which provides a liquidity buffer. Total debt is reported at a relatively low level of CNY 93.7 million, suggesting a conservative leverage profile. The net cash position, excluding the operating cash flow anomaly, indicates a fundamentally sound financial structure with low immediate solvency risk, though the cash burn from operations is a primary concern for medium-term liquidity.

Growth Trends And Dividend Policy

The company maintained a dividend policy, distributing CNY 0.02 per share. The commitment to returning capital to shareholders signals confidence in its financial stability despite the operational cash flow challenges. Growth trends must be assessed in the context of its niche market, where expansion is likely tied to product innovation and penetration within the health-conscious consumer segment in China.

Valuation And Market Expectations

With a market capitalization of approximately CNY 68.9 billion, the valuation implies significant market expectations for future growth and profitability recovery, far exceeding current revenue and earnings levels. The low beta of 0.304 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its defensive sector classification and stable parent company backing, despite the present operational headwinds.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its vertical integration with CSPC Pharmaceutical Group, providing access to R&D, manufacturing quality control, and an established distribution network. The outlook hinges on its ability to rectify the negative cash flow generation, likely through improved inventory management or receivables collection. Success will depend on capitalizing on the long-term trend towards health and wellness in China, leveraging its specialized product portfolio to achieve sustainable, cash-positive growth.

Sources

Company FilingsShenzhen Stock Exchange

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