investorscraft@gmail.com

Intrinsic ValueHubei Jumpcan Pharmaceutical Co., Ltd. (600566.SS)

Previous Close$26.06
Intrinsic Value
Upside potential
Previous Close
$26.06

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

Hubei Jumpcan Pharmaceutical operates as a specialized pharmaceutical manufacturer in China, focusing on both traditional Chinese medicines and western pharmaceuticals. The company generates revenue through research, development, manufacturing, and trading of diverse medicinal products across multiple therapeutic areas including pediatrics, gynecology, pneumology, and geriatrics. Its product portfolio encompasses prescription drugs, over-the-counter medications, daily chemical-based traditional medicines, and health supplements targeting anti-fatigue, immunity enhancement, and anti-aging markets. Operating within China's rapidly growing healthcare sector, Jumpcan maintains a strategic position by blending traditional medicinal heritage with modern pharmaceutical science. The company has established expertise in developing formulations for detoxification, digestive health, respiratory conditions, and cardiovascular support, serving both therapeutic and wellness markets. This dual approach allows Jumpcan to capitalize on increasing domestic demand for integrated healthcare solutions while maintaining competitive advantages in specialized therapeutic categories where traditional and modern medicine converge.

Revenue Profitability And Efficiency

The company generated CNY 8.02 billion in revenue with exceptional profitability, achieving a net income of CNY 2.53 billion representing a 31.6% net margin. Strong operating cash flow of CNY 2.18 billion significantly exceeded capital expenditures of CNY 174 million, indicating efficient capital deployment and robust cash generation from core pharmaceutical operations.

Earnings Power And Capital Efficiency

Jumpcan demonstrates remarkable earnings power with diluted EPS of CNY 2.76, supported by high-margin pharmaceutical operations. The company maintains excellent capital efficiency as evidenced by minimal capital expenditures relative to operating cash flow, allowing substantial internal funding for research and development activities while maintaining profitability.

Balance Sheet And Financial Health

The balance sheet reflects exceptional financial health with CNY 6.67 billion in cash and equivalents against modest total debt of CNY 788 million. This conservative capital structure provides significant liquidity buffers and financial flexibility for strategic investments or weathering market fluctuations without compromising operational stability.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 2.09 per share while retaining substantial earnings for growth initiatives. This balanced approach supports both immediate shareholder returns and long-term value creation through continued investment in pharmaceutical research and market expansion opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 23.49 billion and low beta of 0.093, the market appears to value Jumpcan as a stable defensive stock within healthcare. The current valuation reflects expectations of sustained profitability and moderate growth within China's pharmaceutical sector, trading at approximately 9.3 times earnings.

Strategic Advantages And Outlook

Jumpcan's strategic advantages include deep expertise in integrated Chinese-western medicine formulations and established market presence in specialized therapeutic areas. The outlook remains positive given China's aging population and growing healthcare expenditure, though regulatory changes and competitive pressures require ongoing innovation and compliance management.

Sources

Company financial statementsShanghai Stock Exchange disclosuresCompany 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