investorscraft@gmail.com

Intrinsic ValueShandong Pharmaceutical Glass Co., Ltd (600529.SS)

Previous Close$20.45
Intrinsic Value
Upside potential
Previous Close
$20.45

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

Shandong Pharmaceutical Glass Co., Ltd. is a specialized manufacturer operating within the pharmaceutical packaging industry, a critical subsector of consumer cyclicals. Its core revenue model is built on the production and sale of high-quality, sterile glass packaging and butyl rubber components, which are essential for the safe containment of injectable drugs, vaccines, and other sensitive pharmaceutical and cosmetic products. The company serves a diverse clientele, including major pharmaceutical companies, by providing essential primary packaging that must meet stringent regulatory standards for purity and integrity. Its market position is strengthened by a comprehensive product portfolio that includes molded and tubular glass vials, ampoules, prefilled syringes, and specialized rubber stoppers, catering to a broad spectrum of packaging needs. This established presence, combined with export operations to key international markets, solidifies its role as a significant domestic supplier and a competitive player in the global pharmaceutical supply chain, leveraging China's manufacturing base.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 5.13 billion and a net income of CNY 943 million, translating to a strong net profit margin of approximately 18.4%. This high level of profitability indicates effective cost management and pricing power within its specialized market niche, supporting overall operational efficiency.

Earnings Power And Capital Efficiency

Strong earnings power is evidenced by a diluted EPS of CNY 1.42. The company generated substantial operating cash flow of CNY 1.17 billion, which comfortably covered capital expenditures of CNY 648 million, indicating healthy cash generation from core operations to fund its growth investments and maintain its asset base.

Balance Sheet And Financial Health

The balance sheet appears solid with a cash position of CNY 1.07 billion against total debt of CNY 750 million, suggesting a conservative leverage profile and ample liquidity. This strong financial health provides a stable foundation for ongoing operations and potential strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, distributing a dividend of CNY 0.62 per share. This policy, combined with its underlying profitability, suggests a balanced approach to rewarding investors while retaining earnings for reinvestment and future growth opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.6 billion, the market assigns a P/E ratio of roughly 15.5x based on reported earnings. A beta of 0.30 indicates the stock is perceived as significantly less volatile than the broader market, reflecting its defensive characteristics as an essential supplier.

Strategic Advantages And Outlook

Key strategic advantages include its long-established expertise in manufacturing critical, regulation-intensive packaging and its diversified export footprint. The outlook is underpinned by consistent demand from the global pharmaceutical sector, though it remains subject to raw material cost fluctuations and competitive pressures.

Sources

Company Annual ReportPublic Financial 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