investorscraft@gmail.com

Intrinsic ValueHenan Taloph Pharmaceutical Stock Co.,Ltd (600222.SS)

Previous Close$6.74
Intrinsic Value
Upside potential
Previous Close
$6.74

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

Henan Taloph Pharmaceutical operates as a specialized drug manufacturer in China's competitive healthcare sector, focusing on the research, production, and sale of both traditional Chinese and western medicines. Its core revenue model is built on the commercialization of a diverse portfolio of pharmaceutical products, including oral liquids, tablets, capsules, and infusion solutions, which are distributed to hospitals, pharmacies, and end patients. The company's principal offerings, such as Huperzine A tablets and pazufloxacin mesylate injections, cater to specific therapeutic needs, positioning it within the essential generic and specialty drug market. This strategic focus allows Taloph to navigate the highly regulated Chinese pharmaceutical industry, leveraging its integrated capabilities from R&D to sales. Its market position is that of a regional player with a established presence, competing on product efficacy and distribution networks rather than scale, which differentiates it from larger multinational pharmaceutical corporations operating in the same region.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.94 billion for the period, achieving a net income of CNY 50.5 million. This resulted in a net profit margin of approximately 2.6%, indicating modest profitability. Operating cash flow was negative at CNY -39.6 million, which, combined with capital expenditures of CNY -37.2 million, suggests potential inefficiencies or significant investment phases impacting cash generation.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.091, reflecting the company's current earnings capacity. The negative operating cash flow relative to positive net income points to challenges in converting accounting profits into cash, potentially due to working capital demands. This indicates constrained capital efficiency and a need to scrutinize operational cash management practices.

Balance Sheet And Financial Health

Financial health is supported by a cash position of CNY 180.0 million against total debt of CNY 678.5 million. The debt level is significant relative to equity, suggesting a leveraged capital structure. The liquidity position provides a buffer, but the overall leverage requires careful management to ensure ongoing solvency and financial flexibility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.03. The current financial results and cash flow profile suggest a period of potential transition or investment, making future growth trends dependent on the successful execution of its strategic initiatives and market conditions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.59 billion, the market assigns a valuation that reflects its position as a smaller pharmaceutical entity. A beta of 0.87 indicates stock volatility slightly below the broader market, suggesting investor perceptions of moderate risk relative to the market average.

Strategic Advantages And Outlook

The company's integrated model from research to sales provides a foundational advantage in the specialized generic drug market. Its outlook hinges on navigating regulatory environments, optimizing operational cash flow, and successfully commercializing its product portfolio to improve profitability and shareholder returns in a competitive sector.

Sources

Company DescriptionFinancial Data Provided

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