investorscraft@gmail.com

Intrinsic ValueShanghai Shenqi Pharmaceutical Investment Management Co., Ltd. (600613.SS)

Previous Close$6.30
Intrinsic Value
Upside potential
Previous Close
$6.30

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

Shanghai Shenqi Pharmaceutical operates as a specialized pharmaceutical holding company focused on manufacturing and investment management within China's healthcare sector. The company generates revenue through the research, development, and production of diverse therapeutic categories including anti-tumor medications, cardiovascular and cerebrovascular drugs, tonic products, and pediatric medicines. Its product portfolio spans both prescription pharmaceuticals and over-the-counter medications, positioning it across multiple therapeutic segments within the competitive Chinese pharmaceutical market. The company maintains a focused presence in specific drug categories rather than pursuing broad market coverage, allowing for specialized expertise in its chosen therapeutic areas. This strategic approach enables Shanghai Shenqi to compete in niche segments while managing investment exposure across pharmaceutical manufacturing operations. The company's foundation in 1992 provides established operational experience within China's evolving regulatory environment for pharmaceutical production and distribution.

Revenue Profitability And Efficiency

The company generated CNY 2.05 billion in revenue with net income of CNY 71.4 million, reflecting a net margin of approximately 3.5%. Operating cash flow of CNY 207.8 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of CNY 36.4 million represent a moderate investment level relative to operating cash generation.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.13 demonstrates modest earnings power relative to the company's market capitalization. The substantial operating cash flow generation compared to net income suggests effective working capital management and strong underlying cash earnings capability. The company maintains adequate capital efficiency with disciplined investment in productive assets.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 779.4 million in cash against total debt of CNY 167.1 million, indicating strong financial flexibility. The minimal debt level relative to cash reserves provides significant financial stability and capacity for strategic investments or weathering market downturns without liquidity concerns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.15, which exceeds the diluted EPS, suggesting a commitment to returning capital to investors. This dividend policy indicates management's confidence in sustainable cash generation and balance sheet strength to support consistent shareholder returns.

Valuation And Market Expectations

With a market capitalization of CNY 3.4 billion, the company trades at approximately 1.7 times revenue and 48 times earnings, reflecting market expectations for future growth in China's pharmaceutical sector. The beta of 0.47 indicates lower volatility than the broader market, suggesting perceived stability in its business model.

Strategic Advantages And Outlook

The company's strategic focus on specific therapeutic categories provides specialized expertise while its strong balance sheet offers flexibility for strategic initiatives. Positioned within China's growing healthcare market, the company benefits from demographic trends and increasing healthcare expenditure, though it operates in a competitive and regulated environment requiring continuous innovation.

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