investorscraft@gmail.com

Intrinsic ValueHubei Goto Biopharm Co.,Ltd. (300966.SZ)

Previous Close$21.01
Intrinsic Value
Upside potential
Previous Close
$21.01

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

Hubei Goto Biopharm operates as a specialized manufacturer within China's pharmaceutical sector, focusing on the production and sale of steroid hormone active pharmaceutical ingredients (APIs) and critical intermediates. The company's core revenue model is built on supplying essential building blocks to pharmaceutical companies, including starting materials like 9a-hydroxy-4-androstenedione and bisnoralcohol, along with intermediates for estrogens, progesterone, and corticosteroids. Operating in the highly regulated biotechnology landscape, Goto Biopharm occupies a niche position in the steroid hormone supply chain, serving as an upstream supplier to finished drug manufacturers. The company's market positioning relies on its technical expertise in steroid synthesis and its established production capabilities since its 2006 founding. Within China's competitive pharmaceutical ingredients market, the firm differentiates itself through specialized hormone manufacturing rather than broad-spectrum API production. This focused approach allows the company to develop deep expertise in steroid chemistry while facing competition from both domestic producers and international hormone specialists. The regulatory-intensive nature of pharmaceutical ingredients creates significant barriers to entry, potentially providing established players like Goto Biopharm with sustainable advantages in their specialized domain.

Revenue Profitability And Efficiency

The company reported revenue of CNY 536.6 million for the period but experienced a net loss of CNY 27.6 million, indicating profitability challenges. Operating cash flow was negative at CNY 20.6 million, while substantial capital expenditures of CNY 311.6 million suggest significant ongoing investment in production capacity. The negative earnings per share of CNY -0.24 reflects the current unprofitability despite meaningful revenue generation.

Earnings Power And Capital Efficiency

Current earnings power appears constrained, as evidenced by the negative net income and operating cash flow. The substantial capital expenditure program, which significantly exceeded operating cash flow, indicates aggressive investment in productive assets. This suggests the company is prioritizing capacity expansion and technological upgrades over near-term profitability, potentially positioning for future market opportunities in steroid hormone manufacturing.

Balance Sheet And Financial Health

The balance sheet shows CNY 141.2 million in cash against total debt of CNY 1.11 billion, indicating a leveraged financial position. The debt-to-equity ratio appears elevated, though the company maintains some liquidity buffer. The significant capital expenditures relative to cash reserves suggest potential reliance on external financing to support the expansion strategy underway.

Growth Trends And Dividend Policy

Despite the current loss position, the company maintained a modest dividend payment of CNY 0.02 per share, signaling management's confidence in long-term prospects. The aggressive capital investment strategy suggests a focus on capacity-driven growth rather than immediate profitability. The expansionary capex indicates the company is betting on future demand growth in the steroid hormone API market, particularly within China's pharmaceutical sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.57 billion, the market appears to be valuing the company based on future growth potential rather than current earnings. The beta of 0.97 suggests stock volatility roughly in line with the broader market. The valuation reflects expectations of successful execution of the capacity expansion strategy and eventual return to profitability.

Strategic Advantages And Outlook

The company's strategic position hinges on its specialized expertise in steroid hormone manufacturing, a technically complex segment with regulatory barriers. The outlook depends on successful monetization of current capacity investments and navigating competitive pressures in China's API market. Long-term prospects will be determined by the company's ability to leverage its technical capabilities while improving operational efficiency and returning to sustainable profitability.

Sources

Company filingsShenzhen Stock Exchange disclosures

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