investorscraft@gmail.com

Intrinsic ValueChongqing Taiji Industry(Group) Co.,Ltd (600129.SS)

Previous Close$17.54
Intrinsic Value
Upside potential
Previous Close
$17.54

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

Chongqing Taiji Industry operates as a comprehensive pharmaceutical manufacturer specializing in traditional Chinese medicine (TCM) and health products, serving both domestic Chinese and international markets. The company engages in the full pharmaceutical value chain from research and development through production to commercialization of its diverse portfolio. Its product offerings span multiple therapeutic areas including digestive, respiratory, cardiovascular, pediatric, gynecological, and neurological treatments, delivered through various dosage forms such as tablets, oral liquids, granules, and capsules. As a significant player in China's specialized pharmaceutical sector, Taiji leverages its expertise in TCM formulations while maintaining modern manufacturing standards. The company's market position is strengthened by its broad therapeutic coverage and established distribution networks, though it operates in a highly competitive landscape with both traditional medicine specialists and modern pharmaceutical companies. Its strategic focus on integrating traditional Chinese medicinal knowledge with contemporary pharmaceutical practices positions it uniquely within the healthcare ecosystem.

Revenue Profitability And Efficiency

The company generated CNY 12.39 billion in revenue for the period, demonstrating substantial scale in the pharmaceutical market. However, net income of CNY 26.65 million indicates thin profitability margins, suggesting significant cost pressures or competitive pricing challenges. The negative operating cash flow of CNY 631.46 million raises concerns about operational efficiency and working capital management in the current reporting period.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0479 reflects modest earnings generation relative to the company's revenue base. The substantial capital expenditures of CNY 831.73 million indicate ongoing investments in production capacity and potentially R&D initiatives, though the negative operating cash flow suggests these investments may be straining current financial resources without immediate returns.

Balance Sheet And Financial Health

The company maintains CNY 811.62 million in cash and equivalents against total debt of CNY 4.82 billion, indicating significant leverage. This debt-to-cash ratio suggests potential liquidity constraints, particularly given the negative operating cash flow. The capital structure appears heavily reliant on debt financing, which may impact financial flexibility in the current operating environment.

Growth Trends And Dividend Policy

Despite revenue scale, the minimal net income suggests challenges in translating top-line growth to bottom-line results. The company maintains a dividend policy with CNY 0.30 per share distribution, which represents a substantial payout relative to earnings, potentially indicating a commitment to shareholder returns despite profitability pressures. This dividend level may require careful capital allocation decisions given current financial metrics.

Valuation And Market Expectations

With a market capitalization of CNY 12.04 billion, the company trades at approximately 1x revenue multiple, reflecting market expectations balanced between its established market position and current profitability challenges. The beta of 1.24 indicates higher volatility than the broader market, suggesting investor perception of elevated risk relative to the company's pharmaceutical sector peers.

Strategic Advantages And Outlook

The company's primary advantages include its comprehensive TCM expertise, diverse product portfolio, and established manufacturing capabilities. However, the outlook is tempered by current profitability challenges and negative cash flow generation. Success will depend on improving operational efficiency, managing debt levels, and potentially leveraging China's growing healthcare market while navigating competitive and regulatory pressures in the pharmaceutical sector.

Sources

Company financial reportingStock exchange disclosuresMarket data providers

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