investorscraft@gmail.com

Intrinsic ValueHenan Lingrui Pharmaceutical Co., Ltd. (600285.SS)

Previous Close$21.96
Intrinsic Value
Upside potential
Previous Close
$21.96

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 Lingrui Pharmaceutical operates as a specialized Chinese pharmaceutical manufacturer focused on producing and distributing a diverse portfolio of approximately 100 medicine varieties across ten dosage forms. The company's core revenue model centers on the development, manufacturing, and commercialization of both prescription and over-the-counter drugs, with prominent products including Tongluoqutong plasters, Peiyuantongnao capsules, and Shenqi Hypoglycemic capsules. Operating within China's competitive generic and specialty pharmaceutical sector, Lingrui has established a solid regional presence since its 1992 founding, leveraging its manufacturing capabilities to serve domestic healthcare needs. The company's market positioning reflects a focus on traditional Chinese medicine formulations and modern therapeutic solutions, targeting both chronic disease management and acute treatment markets. This strategic approach allows Lingrui to maintain relevance in China's evolving healthcare landscape while competing with both state-owned and private pharmaceutical enterprises.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with CNY 3.50 billion in revenue and net income of CNY 722.55 million, reflecting a healthy net margin of approximately 20.6%. Operating cash flow of CNY 875.86 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 115.11 million represent a modest 3.3% of revenue, suggesting capital-light operations.

Earnings Power And Capital Efficiency

Lingrui exhibits robust earnings power with diluted EPS of CNY 1.28, supported by efficient operations. The company generated substantial operating cash flow that comfortably covers both maintenance capital expenditures and dividend obligations. Return metrics appear strong given the limited debt burden and significant cash generation relative to the capital base.

Balance Sheet And Financial Health

The balance sheet reflects exceptional financial health with CNY 1.23 billion in cash and equivalents against minimal total debt of CNY 39.82 million. This conservative capital structure provides significant financial flexibility and positions the company to withstand market volatility. The net cash position enhances strategic optionality for potential acquisitions or R&D investments.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.90 per share which represents a substantial payout ratio of approximately 70%. This generous distribution policy suggests management's confidence in sustainable cash generation. The balance between dividend payments and retained earnings supports both shareholder returns and internal growth funding.

Valuation And Market Expectations

With a market capitalization of CNY 12.76 billion, the company trades at approximately 17.7 times earnings and 3.6 times revenue. The low beta of 0.1 indicates relative insulation from broader market volatility, potentially reflecting defensive characteristics typical of pharmaceutical stocks in emerging markets.

Strategic Advantages And Outlook

Lingrui's strategic advantages include its diversified product portfolio across multiple dosage forms and established presence in China's pharmaceutical market. The company's strong cash generation, conservative balance sheet, and consistent dividend policy provide stability. Future prospects depend on maintaining product relevance amid evolving healthcare regulations and competitive pressures in China's pharmaceutical industry.

Sources

Company financial reportsStock 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