investorscraft@gmail.com

Intrinsic ValueShanghai Shyndec Pharmaceutical Co., Ltd. (600420.SS)

Previous Close$10.63
Intrinsic Value
Upside potential
Previous Close
$10.63

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

Shanghai Shyndec Pharmaceutical operates as a specialized drug manufacturer in China's competitive healthcare sector, focusing on developing and producing generic and specialty pharmaceuticals across key therapeutic areas including anti-infection, cardiovascular, anti-tumor, and metabolic treatments. The company generates revenue through the manufacturing and sale of finished dosage forms, leveraging its established production capabilities and distribution networks to serve both domestic and international markets. Its strategic positioning within essential medicine categories provides stable demand fundamentals, though it operates in a highly regulated environment with ongoing pricing pressures. Shyndec maintains a focused portfolio that addresses chronic and acute treatment needs, positioning it as a mid-tier player in China's fragmented pharmaceutical landscape with specific expertise in anti-infective agents and cardiovascular drugs that form its core revenue streams.

Revenue Profitability And Efficiency

The company generated CNY 10.9 billion in revenue with net income of CNY 1.08 billion, demonstrating a healthy net margin of approximately 9.9%. Strong operating cash flow of CNY 2.26 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and robust operational performance within its pharmaceutical manufacturing operations.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.81 and substantial operating cash flow generation, Shyndec demonstrates solid earnings power. The company maintains capital discipline with modest capital expenditures relative to cash generation, suggesting efficient allocation of resources toward maintaining and potentially expanding its pharmaceutical production capabilities.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong with CNY 6.21 billion in cash and equivalents against minimal total debt of CNY 97.99 million. This conservative financial structure provides significant liquidity and financial flexibility, positioning the company well for potential strategic investments or weathering industry challenges.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.20, representing a payout ratio of approximately 25% based on current EPS. This balanced capital allocation strategy supports returning capital to shareholders while retaining earnings for continued operations and potential growth initiatives in specialized pharmaceuticals.

Valuation And Market Expectations

Trading at a market capitalization of CNY 14.91 billion, the company's valuation reflects a P/E ratio of approximately 13.8x based on current earnings. The low beta of 0.299 suggests the market perceives the stock as defensive, likely reflecting the stable demand characteristics of its pharmaceutical product portfolio.

Strategic Advantages And Outlook

Shyndec's focused therapeutic expertise and strong financial position provide competitive advantages in China's evolving pharmaceutical market. The company's substantial cash reserves offer strategic optionality for R&D investment or market expansion, though it must navigate ongoing regulatory changes and pricing pressures typical in the healthcare sector.

Sources

Company financial reportsStock 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