investorscraft@gmail.com

Intrinsic ValueJiangSu WuZhong Pharmaceutical Development Co., Ltd. (600200.SS)

Previous Close$0.29
Intrinsic Value
Upside potential
Previous Close
$0.29

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

JiangSu WuZhong Pharmaceutical Development operates as a diversified Chinese healthcare and industrial company with three distinct business segments: pharmaceutical development, real estate, and chemical production. The pharmaceutical division focuses on developing and manufacturing a broad portfolio of drugs including anti-infectives, cardiovascular medications, antiviral treatments, and modern Chinese medicines across multiple formulations such as injections, capsules, and oral liquids. This diversified approach positions the company within China's competitive pharmaceutical market while maintaining additional revenue streams from chemical intermediates and real estate development, particularly in commercial and affordable housing sectors. The company's multi-industry presence provides revenue diversification but also creates operational complexity in managing fundamentally different business models within the highly regulated Chinese market environment.

Revenue Profitability And Efficiency

The company generated CNY 1.60 billion in revenue with net income of CNY 70.5 million, resulting in a net margin of approximately 4.4%. Operating cash flow was negative at CNY -274.7 million, indicating potential working capital challenges or significant investments in progress. The negative operating cash flow relative to positive net income suggests potential issues with receivables collection or inventory management efficiency.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.10, the company demonstrates modest earnings power relative to its market capitalization. The negative operating cash flow of CNY -274.7 million compared to capital expenditures of CNY -35.3 million indicates the company is consuming cash from operations rather than generating it, raising concerns about sustainable capital efficiency and operational cash generation capabilities.

Balance Sheet And Financial Health

The company maintains a strong cash position of CNY 1.15 billion against total debt of CNY 1.54 billion, providing adequate liquidity coverage. However, the debt load represents a significant financial obligation that requires careful management. The balance sheet structure reflects the capital-intensive nature of both pharmaceutical development and real estate operations, with substantial assets likely tied to property development and manufacturing facilities.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend payments, retaining all earnings for reinvestment. This approach suggests management prioritizes growth and operational needs over shareholder returns. The diversified business model may provide stability but could also limit focused growth in any single segment, particularly in the competitive pharmaceutical market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 674 million, the company trades at a P/E ratio of around 9.6 based on current earnings. The negative beta of -0.106 suggests the stock moves counter to broader market trends, potentially indicating defensive characteristics. This valuation reflects market skepticism about growth prospects given the diversified but potentially unfocused business model.

Strategic Advantages And Outlook

The company's main strategic advantage lies in its diversified revenue streams across pharmaceuticals, chemicals, and real estate, providing some insulation against sector-specific downturns. However, this diversification may also dilute management focus and operational efficiency. The outlook depends on improving pharmaceutical R&D outcomes and managing the capital-intensive real estate segment effectively while addressing the negative cash flow from operations.

Sources

Company financial statementsStock 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