investorscraft@gmail.com

Intrinsic ValueGuangxi Wuzhou Zhongheng Group Co.,Ltd (600252.SS)

Previous Close$2.56
Intrinsic Value
Upside potential
Previous Close
$2.56

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

Guangxi Wuzhou Zhongheng Group Co., Ltd. is a specialized pharmaceutical manufacturer based in China, operating within the competitive healthcare sector. Its core revenue model is derived from the research, development, and sale of a diverse portfolio of generic and specialty drugs, primarily targeting therapeutic areas such as cardiovascular, cerebrovascular, gynecological, and respiratory diseases. The company enhances its market presence by also producing and marketing a range of health food products and functional beverages under its established DOUBLE MONEY brand, creating an additional consumer health revenue stream. This dual focus on pharmaceuticals and wellness products positions it within the broader Chinese healthcare market, catering to both prescription-driven and consumer-oriented demand. Its operational base in Wuzhou provides regional advantages, though it operates in a highly regulated and competitive environment with numerous domestic players. The company's market position is that of a regional specialist with a diversified product lineup, aiming to capture value across different segments of the health industry.

Revenue Profitability And Efficiency

The company reported annual revenue of CNY 2.27 billion but experienced a significant net loss of CNY -377 million, indicating severe profitability challenges. This negative bottom line, coupled with a diluted EPS of -CNY 0.11, reflects operational inefficiencies or market pressures that outweighed its revenue generation during the period.

Earnings Power And Capital Efficiency

Despite the net loss, the firm generated a positive operating cash flow of CNY 477 million, suggesting its core operations can produce cash. Capital expenditures of CNY -199 million indicate ongoing investments, though the negative earnings raise questions about the return on these invested capital outlays.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 4.05 billion. This provides a substantial buffer against its total debt of CNY 1.78 billion, indicating a manageable leverage situation and solid short-term financial health despite the reported annual loss.

Growth Trends And Dividend Policy

The net loss represents a negative growth trend in profitability. Nonetheless, the company maintained a modest dividend payment of CNY 0.01 per share, signaling a commitment to returning capital to shareholders even amidst financial headwinds.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.52 billion, the market valuation appears to be factoring in the company's asset base and potential recovery, rather than its current earnings power. A low beta of 0.253 suggests the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio spanning pharmaceuticals and health foods, and a strong regional presence. The outlook depends on its ability to return to profitability by improving operational efficiency and leveraging its robust cash position for strategic initiatives.

Sources

Company Financial ReportsShanghai Stock 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