investorscraft@gmail.com

Intrinsic ValueShandong Jintai Group Co., Ltd. (600385.SS)

Previous Close$1.20
Intrinsic Value
Upside potential
Previous Close
$1.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Shandong Jintai Group Co., Ltd. operates as a specialized pharmaceutical manufacturer in China, primarily focused on the production and distribution of chemical reagent medicines. The company's core product portfolio includes various dosage forms such as tablets, capsules, ointments, and membranes, serving the essential healthcare needs of the domestic market. Beyond its pharmaceutical operations, the company has diversified into enterprise investment activities and leasing services, creating additional revenue streams outside its traditional healthcare focus. This diversification strategy positions the company within the broader healthcare and financial services landscape while maintaining its foundation in drug manufacturing. The company operates in a highly competitive generics market where scale, regulatory compliance, and distribution networks are critical success factors. Its market position reflects that of a regional player navigating the complex Chinese pharmaceutical industry, which is characterized by intense competition and evolving regulatory standards.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 60.9 million for FY 2021, but reported a net loss of CNY 1.3 million, indicating profitability challenges. Despite the net loss, operating cash flow was positive at CNY 25.9 million, suggesting reasonable cash generation from core operations relative to revenue. The negative EPS of -0.0086 reflects the overall unprofitability during this period.

Earnings Power And Capital Efficiency

Operating cash flow of CNY 25.9 million significantly exceeded the net loss, indicating non-cash charges affecting profitability. Capital expenditures were minimal at CNY 0.4 million, suggesting limited investment in productive assets. The company's ability to generate positive operating cash flow despite reporting a net loss points to potential earnings quality issues or timing differences in expense recognition.

Balance Sheet And Financial Health

The balance sheet appears conservative with no reported debt and substantial cash reserves of CNY 94.4 million, providing financial flexibility. The cash position significantly exceeds annual revenue, indicating strong liquidity. The absence of debt eliminates interest expense concerns and provides a stable financial foundation despite operational challenges.

Growth Trends And Dividend Policy

The company maintained a dividend payment of CNY 0.02069 per share despite reporting a net loss, suggesting a commitment to shareholder returns. This dividend policy, combined with negative earnings, raises questions about sustainability. The revenue level of CNY 60.9 million indicates a relatively small-scale operation within the pharmaceutical sector.

Valuation And Market Expectations

With a beta of 0.14, the stock demonstrates low volatility relative to the market, potentially reflecting its small size or specific market positioning. The negative earnings and minimal market capitalization suggest the market assigns limited growth expectations. The dividend yield may attract income-focused investors despite profitability concerns.

Strategic Advantages And Outlook

The company's debt-free balance sheet and substantial cash reserves provide strategic flexibility for potential investments or operational improvements. The diversification into investment and leasing services may offer growth avenues beyond the competitive pharmaceutical market. However, the core pharmaceutical business requires addressing profitability challenges to achieve sustainable operations and justify the current business model.

Sources

Company financial statementsStock exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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