investorscraft@gmail.com

Intrinsic ValueKPC Pharmaceuticals, Inc. (600422.SS)

Previous Close$12.49
Intrinsic Value
Upside potential
Previous Close
$12.49

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

KPC Pharmaceuticals, Inc. is a specialized Chinese pharmaceutical company with a vertically integrated business model encompassing R&D, production, and commercial distribution. Its core revenue is generated from a diverse portfolio of botanical drugs, including its flagship artemether-based antimalarials, panax notoginseng for cardiovascular health, and gastrodine for neurological conditions, sold under established brands like Luotai and Tianxuanqing. The company operates within China's expansive traditional medicine and generic drug sectors, leveraging its deep expertise in ethnobotanicals and Dai medicines. Its market position is fortified by a long operating history since 1951, a comprehensive product lineup that includes chemical generics and health foods, and a strategic focus on treating prevalent diseases like malaria and cardio-cerebral-vascular disorders, catering to both domestic and international demand.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 8.40 billion for the period. Profitability was strong with net income reaching CNY 648 million, translating to a healthy net margin. Operating cash flow of CNY 808 million significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash and solid operational performance.

Earnings Power And Capital Efficiency

KPC demonstrates solid earnings power with diluted EPS of CNY 0.86. The substantial operating cash flow, which is over twelve times the level of capital investments, highlights exceptional capital efficiency and a asset-light model that generates strong cash returns from its existing operations and intellectual property.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a large cash position of CNY 2.27 billion and modest total debt of CNY 753 million. This results in a significant net cash position, providing ample liquidity and a very low financial risk profile, underscoring the company's financial stability.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.30. This payout, supported by strong cash generation, indicates a commitment to returning capital while retaining sufficient funds for potential future growth initiatives and R&D investments in its drug pipeline.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.79 billion, the market assigns a valuation that reflects its established position and cash-generative business. An exceptionally low beta of 0.045 suggests the stock is perceived by the market as having very low sensitivity to broader market movements, potentially viewed as a defensive holding.

Strategic Advantages And Outlook

Key strategic advantages include its deep-rooted expertise in botanical drugs, a diversified product portfolio, and strong brand recognition. The outlook is supported by continued demand in its therapeutic areas and a solid financial foundation that provides flexibility to navigate market dynamics and invest in future growth opportunities.

Sources

Company DescriptionFinancial Data Provided

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