investorscraft@gmail.com

Intrinsic ValueBeihai Gofar Chuanshan Biological Co., Ltd. (600538.SS)

Previous Close$7.07
Intrinsic Value
Upside potential
Previous Close
$7.07

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

Beihai Gofar Chuanshan Biological Co., Ltd. operates within China's pharmaceutical sector, specializing in the production and distribution of proprietary Chinese medicines and medical devices. Its core revenue model is built on manufacturing and selling a portfolio of products, including pearl eyesight eye drops, gastrointestinal granules, and pearl powder, alongside providing specialized medical services such as molecular imaging and tumor radiotherapy centers. The company occupies a niche position in the integrated traditional Chinese medicine market, leveraging its established brand and manufacturing capabilities to serve domestic healthcare demands. Its strategic shift from marine biological products to a focused pharmaceutical entity in 2021 reflects an effort to capitalize on growth in China's healthcare industry, though it operates in a highly competitive landscape with numerous established players.

Revenue Profitability And Efficiency

The company reported revenue of CNY 340.5 million for the period but experienced a significant net loss of CNY 93.9 million, indicating severe profitability challenges. Operating cash flow was minimal at CNY 1.9 million, which was insufficient to cover capital expenditures of CNY -10.1 million, pointing to operational inefficiency and potential cash burn from its core activities.

Earnings Power And Capital Efficiency

Earnings power is currently negative, with a diluted EPS of -CNY 0.18, reflecting weak bottom-line performance. The modest operating cash flow relative to substantial capital expenditures suggests poor capital efficiency, as investments are not generating adequate returns or supporting profitable growth at this stage.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 144.8 million against total debt of CNY 36.4 million, providing a reasonable liquidity buffer. However, the ongoing net losses pose a risk to financial health, potentially eroding equity and necessitating careful cash management to sustain operations without additional financing.

Growth Trends And Dividend Policy

Recent performance indicates contraction rather than growth, with a net loss overshadowing top-line figures. The company has not paid dividends, consistent with its unprofitable status, as retained capital is likely being directed towards stabilizing operations or funding strategic initiatives rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.1 billion, the market appears to be valuing the company based on potential future prospects or assets rather than current earnings, given the negative profitability. The low beta of 0.177 suggests the stock is perceived as less volatile than the broader market, possibly due to its niche focus.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized product portfolio in traditional Chinese medicine and established infrastructure. The outlook remains challenging due to persistent losses, and success will depend on effectively executing its refocused business strategy to achieve profitability and capture growth in China's evolving pharmaceutical market.

Sources

Company description and financial 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