investorscraft@gmail.com

Intrinsic ValueGuizhou Yibai Pharmaceutical Co., Ltd. (600594.SS)

Previous Close$4.06
Intrinsic Value
Upside potential
Previous Close
$4.06

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

Guizhou Yibai Pharmaceutical operates as a specialized pharmaceutical manufacturer in China, focusing on the research, development, production, and sale of a diverse portfolio of generic and specialty drugs. Its core revenue model is driven by manufacturing and distributing a wide array of dosage forms, including capsules, tablets, injections, and oral solutions, targeting therapeutic areas such as oncology, cerebrovascular, respiratory, and rheumatology. The company competes within China's fragmented generic drug market, which is characterized by intense competition and price pressures from centralized procurement policies. Its market position is that of a regional player, leveraging its integrated capabilities from R&D to commercialization to serve domestic healthcare needs. The firm's strategy involves navigating the evolving regulatory landscape while attempting to maintain relevance through its broad product offerings across multiple treatment categories.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.17 billion for the period but experienced significant profitability challenges, with a net loss of CNY -317.2 million. This resulted in a negative diluted EPS of -0.4, indicating severe pressure on margins, likely from competitive pricing and operational inefficiencies. Operating cash flow was positive at CNY 86.9 million, though it was substantially lower than revenue, suggesting cash conversion issues.

Earnings Power And Capital Efficiency

Current earnings power is severely constrained, as evidenced by the substantial net loss. Capital expenditures of CNY -96.3 million indicate ongoing investment in production capabilities, but this spending did not translate into profitable returns for the period. The negative earnings reflect challenges in achieving capital efficiency amid a difficult operating environment.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 521.0 million against total debt of CNY 711.4 million, indicating a leveraged position with debt exceeding liquid assets. This financial structure, combined with operating losses, raises concerns about liquidity and financial flexibility, necessitating careful management of obligations and potential need for external financing.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend payment of CNY 0.07 per share, which may signal management's confidence in future recovery or a commitment to shareholder returns. However, the negative growth in profitability overshadows this, indicating fundamental challenges that must be addressed for sustainable expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.40 billion, the market is valuing the company at a premium to its revenue, implying expectations of a future turnaround. The beta of 1.07 suggests stock volatility slightly above the market average, reflecting investor uncertainty about its recovery prospects and sector risks.

Strategic Advantages And Outlook

The company's integrated model from R&D to commercialization provides a foundation, but its outlook is clouded by profitability challenges and high leverage. Success depends on improving operational efficiency, managing debt, and potentially refining its product portfolio to better compete in China's price-sensitive pharmaceutical market.

Sources

Company Annual ReportShanghai Stock Exchange Filings

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