investorscraft@gmail.com

Intrinsic ValueFUREN Group Pharmaceutical Co., Ltd. (600781.SS)

Previous Close$0.77
Intrinsic Value
Upside potential
Previous Close
$0.77

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

FUREN Group Pharmaceutical operates as a specialized drug manufacturer focused on traditional Chinese medicines within China's competitive pharmaceutical sector. The company maintains a diversified portfolio of delivery formats including capsules, tablets, granules, gels, injections, and oral liquids, targeting therapeutic areas such as cardiovascular health, diabetes management, and hyperlipidemia treatment. Its core revenue model combines pharmaceutical manufacturing with complementary warehousing and trading operations, serving markets primarily in Henan Province and Shanghai. Operating in China's highly regulated healthcare environment, FUREN leverages traditional medicine formulations while navigating evolving regulatory standards and competitive pressures from both domestic and international pharmaceutical companies. The company's market position reflects a regional focus with specialized expertise in TCM formulations, though it operates in a fragmented market segment with significant competition from larger, more diversified pharmaceutical enterprises.

Revenue Profitability And Efficiency

The company generated CNY 1.47 billion in revenue for FY 2022 but reported a substantial net loss of CNY 2.85 billion, indicating severe profitability challenges. Despite negative earnings, operating cash flow remained positive at CNY 208 million, suggesting some operational cash generation capability. The significant disparity between revenue and net income points to substantial non-operating expenses or impairments affecting bottom-line performance.

Earnings Power And Capital Efficiency

FUREN's diluted EPS of -CNY 4.54 reflects severe earnings deterioration, while capital expenditures of -CNY 23.4 million indicate minimal investment in productive assets. The negative earnings power suggests fundamental operational challenges or potential one-time write-downs that have significantly impaired the company's ability to generate returns for shareholders in the current period.

Balance Sheet And Financial Health

The balance sheet shows concerning leverage with total debt of CNY 3.21 billion significantly exceeding cash and equivalents of CNY 200 million. This debt-heavy structure, combined with substantial losses, indicates strained financial health and potential liquidity challenges. The high debt burden relative to cash reserves creates significant financial risk in a challenging operating environment.

Growth Trends And Dividend Policy

Despite reporting a substantial net loss, the company maintained a dividend payment of CNY 0.228 per share, which appears unsustainable given the current financial performance. This dividend policy may reflect strategic considerations or commitments that conflict with the company's apparent financial distress and negative earnings trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 483 million, the market appears to be pricing the company at a significant discount to its revenue base, reflecting concerns about its profitability and financial stability. The beta of 0.61 suggests lower volatility than the broader market, potentially indicating investor perception of limited growth prospects or stabilized downside risk.

Strategic Advantages And Outlook

The company's focus on traditional Chinese medicines provides some differentiation in a competitive market, though its financial performance raises serious concerns about sustainability. The outlook remains challenging given the substantial losses, high debt load, and need for operational restructuring to restore profitability and financial stability in an increasingly competitive pharmaceutical landscape.

Sources

Company financial statementsStock exchange disclosuresMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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