investorscraft@gmail.com

Intrinsic ValueChina Resources Double-Crane Pharmaceutical Co.,Ltd. (600062.SS)

Previous Close$18.76
Intrinsic Value
Upside potential
Previous Close
$18.76

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

China Resources Double-Crane Pharmaceutical operates as a significant player in China's specialty and generic drug manufacturing sector, focusing on a diversified portfolio of infusion products, injectables, and therapeutic drugs. Its core revenue model is built on the development, manufacturing, and sale of pharmaceutical products across key treatment areas, including cardiovascular and cerebrovascular diseases, endocrinology, pediatrics, and anti-infectives. The company leverages its extensive production capabilities for various packaging formats, such as soft bags and plastic bottles, to serve the vast domestic healthcare market. As a subsidiary of Beijing Pharmaceutical Group, it benefits from integrated supply chain advantages and established distribution networks within the state-influenced healthcare system. Its market position is strengthened by a portfolio of essential medicines and dialysis solutions, catering to chronic disease management and hospital demand, though it operates in a highly competitive and regulated environment that requires continuous compliance and innovation.

Revenue Profitability And Efficiency

The company generated revenue of CNY 11.21 billion with a net income of CNY 1.63 billion, reflecting a robust net margin of approximately 14.5%. Strong operating cash flow of CNY 1.83 billion significantly exceeded capital expenditures, indicating efficient conversion of profits into cash and solid operational management.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 1.58, demonstrating solid earnings power. The substantial operating cash flow relative to net income highlights excellent quality of earnings and effective working capital management, supporting reinvestment and shareholder returns without straining liquidity.

Balance Sheet And Financial Health

The balance sheet is healthy with cash and equivalents of CNY 2.85 billion providing a strong liquidity buffer. Total debt of CNY 1.18 billion is manageable, resulting in a conservative net cash position and low financial leverage, ensuring stability and financial flexibility.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, distributing a dividend of CNY 0.471 per share. Its ability to fund this payout from strong operating cash flow, rather than debt, indicates a sustainable and prudent approach to capital allocation and returning value to investors.

Valuation And Market Expectations

With a market capitalization of approximately CNY 19.75 billion, the stock trades at a P/E ratio near 12.1x based on reported EPS. The very low beta of 0.032 suggests the market perceives it as a defensive stock with minimal sensitivity to broader market movements.

Strategic Advantages And Outlook

Key advantages include its diversified essential medicine portfolio, subsidiary status within a larger pharmaceutical group, and strong cash generation. The outlook is tied to consistent demand for its products within China's healthcare system, though growth is subject to regulatory policies and competitive pressures.

Sources

Company DescriptionProvided Financial Data

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