investorscraft@gmail.com

Intrinsic ValueJiangsu Kanion Pharmaceutical Co.,Ltd. (600557.SS)

Previous Close$14.49
Intrinsic Value
Upside potential
Previous Close
$14.49

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

Jiangsu Kanion Pharmaceutical operates as a specialized manufacturer of traditional Chinese medicines (TCM), focusing on research, development, production, and sales within China's healthcare sector. The company's core revenue model is driven by pharmaceutical sales across multiple therapeutic areas, leveraging its integrated approach from R&D to commercialization. Its product portfolio targets high-demand medical fields including gynecology, orthopedics, antiviral treatments, and cardio-cerevascular diseases, positioning it within the growing TCM market that combines traditional practices with modern medical applications. Kanion maintains a distinct market position through its specialized focus on proven TCM formulations while operating in a competitive generics and specialty pharmaceuticals landscape. The company's established presence since 1975 provides historical credibility, though it operates in a sector increasingly influenced by both domestic competition and evolving regulatory standards for traditional medicines. Its market positioning reflects a balance between traditional therapeutic approaches and the requirements of modern pharmaceutical manufacturing and distribution channels.

Revenue Profitability And Efficiency

The company generated CNY 3.90 billion in revenue with net income of CNY 391.86 million, representing a net margin of approximately 10.1%. Operating cash flow of CNY 702.49 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 476.69 million suggest ongoing investment in production capacity and research capabilities.

Earnings Power And Capital Efficiency

Kanion demonstrated solid earnings power with diluted EPS of CNY 0.68. The substantial operating cash flow relative to net income reflects efficient working capital management. The company maintains a disciplined approach to capital allocation, balancing investment in growth initiatives with maintaining operational cash generation capabilities.

Balance Sheet And Financial Health

The balance sheet appears robust with CNY 2.20 billion in cash and equivalents against total debt of CNY 548 million, indicating strong liquidity and minimal leverage. The significant cash position provides financial flexibility for R&D investments and potential expansion opportunities while maintaining a conservative financial structure.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.37, representing a payout ratio of approximately 54% based on diluted EPS. This balanced capital return policy supports investor returns while retaining earnings for continued research and development in the competitive pharmaceutical landscape.

Valuation And Market Expectations

With a market capitalization of CNY 9.22 billion, the company trades at approximately 23.6 times trailing revenue and 23.5 times earnings. The beta of 0.577 suggests lower volatility compared to the broader market, reflecting the defensive characteristics typical of pharmaceutical investments in emerging markets.

Strategic Advantages And Outlook

Kanion's strategic advantages include its long-established presence in traditional Chinese medicine and diversified therapeutic focus. The company's strong cash position and minimal debt provide flexibility to navigate regulatory changes and invest in product development. The outlook remains tied to China's growing healthcare demands and the integration of traditional medicines into modern treatment protocols.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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