investorscraft@gmail.com

Intrinsic ValueZhuZhou QianJin Pharmaceutical Co.,Ltd (600479.SS)

Previous Close$10.54
Intrinsic Value
Upside potential
Previous Close
$10.54

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

ZhuZhou QianJin Pharmaceutical Co., Ltd. operates as a specialized pharmaceutical manufacturer in China, focusing on a diverse portfolio of generic and traditional Chinese medicines. Its core revenue model is built on the production and sale of a wide array of prescription and over-the-counter drugs across multiple therapeutic areas, including gynecology, pediatrics, and cardiovascular health. The company serves the domestic healthcare market through various product formulations such as tablets, capsules, and granules, leveraging its established manufacturing capabilities. Within the competitive Chinese pharmaceutical sector, QianJin maintains a regional presence, headquartered in Zhuzhou, and caters to the growing demand for accessible healthcare solutions. Its market positioning is that of a established, mid-tier player with a broad but focused product catalog, distinct from large multinational corporations by its deep integration of traditional medicine offerings alongside conventional generics.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.63 billion for the period. Profitability was demonstrated by a net income of CNY 230.8 million, resulting in a net profit margin of approximately 6.4%. Operating cash flow was strong at CNY 398.8 million, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.56, reflecting the firm's earnings power. The substantial operating cash flow of nearly CNY 399 million, which is over 1.7 times net income, highlights robust quality of earnings and effective capital management in its core pharmaceutical operations.

Balance Sheet And Financial Health

The balance sheet is notably conservative, with a large cash position of CNY 1.34 billion against minimal total debt of just CNY 37.9 million. This results in a net cash position, indicating very strong liquidity and a low-risk financial structure with significant capacity for strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly capital allocation policy, paying a dividend of CNY 0.36 per share. This represents a substantial payout ratio of approximately 64% of diluted EPS, indicating a strong commitment to returning capital to investors alongside retaining earnings for stability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.48 billion, the stock trades at a price-to-earnings ratio of roughly 19.4 based on diluted EPS. The low beta of 0.30 suggests the market perceives it as a defensive stock with lower volatility relative to the broader market.

Strategic Advantages And Outlook

The company's key advantages include its diverse product portfolio spanning modern and traditional medicine, a very strong balance sheet, and consistent cash generation. Its outlook is supported by stable demand in its core therapeutic areas and financial flexibility to navigate market dynamics.

Sources

Company DescriptionProvided Financial Data

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