investorscraft@gmail.com

Intrinsic ValueLushang Freda Pharmaceutical Co., Ltd. Class A (600223.SS)

Previous Close$7.50
Intrinsic Value
Upside potential
Previous Close
$7.50

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

Lushang Health Industry Development Co., Ltd. operates as a real estate developer in China, focusing on the development and operation of integrated property projects. Its core revenue model is generated through the sale and leasing of its diverse portfolio, which includes residential properties, commercial complexes, shopping malls, high-end office buildings, and star-rated hotels. The company operates within the highly competitive and cyclical Chinese real estate sector, navigating significant regulatory and economic pressures. Its market position is that of a regional player, being a subsidiary of the Shandong Province Commercial Group and headquartered in Jinan, which suggests a strategic focus on development within its provincial stronghold. This positioning provides a degree of localized market knowledge and potential government-related business ties, though it also limits its national scale and diversification compared to larger, country-wide developers. The 2019 rebranding to 'Health Industry Development' indicates a strategic pivot, potentially towards projects that integrate wellness or medical facilities, aligning with broader demographic and consumer trends in China.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 3.98 billion for the period. It demonstrated profitability with net income of CNY 243.5 million, translating to a net margin of roughly 6.1%. Operating cash flow was positive at CNY 228.7 million, though capital expenditures of CNY -157.2 million indicate ongoing investment activities, resulting in modest positive free cash flow.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.24, reflecting the firm's earnings power on its share base. The generation of positive operating cash flow, which exceeds net income, suggests reasonable quality of earnings and operational efficiency in converting profits into cash, a critical metric in capital-intensive real estate development.

Balance Sheet And Financial Health

The balance sheet appears liquid with a substantial cash and equivalents position of CNY 2.95 billion. Total debt is reported at a relatively low CNY 264.2 million, indicating a very conservative leverage profile and strong financial health from a solvency perspective, which is advantageous in a sector often characterized by high debt loads.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.11. This payout represents a dividend yield on the current earnings, signaling a commitment to returning capital despite operating in a growth-oriented and investment-heavy industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.01 billion, the stock trades at a P/E ratio of around 33 based on the reported EPS. A beta of 1.476 indicates the stock has historically been more volatile than the broader market, reflecting the inherent risks and cyclicality priced into Chinese property stocks.

Strategic Advantages And Outlook

Key advantages include a strong provincial backing, a low-debt balance sheet providing resilience, and a strategic rebranding towards health-oriented development. The outlook remains intrinsically tied to the recovery of the Chinese real estate market and the success of its pivoted strategy towards integrated health and property projects.

Sources

Company Annual ReportPublic Financial 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