investorscraft@gmail.com

Intrinsic ValueShandong Lukang Pharmaceutical Co.,Ltd. (600789.SS)

Previous Close$9.29
Intrinsic Value
Upside potential
Previous Close
$9.29

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

Shandong Lukang Pharmaceutical operates as a diversified Chinese manufacturer in the specialty and generic drug sector, generating revenue through the production and sale of a broad portfolio including human and animal antibiotics, active pharmaceutical ingredients (APIs), bio-pesticides, herbal medicines, and amino acids. Its core business model integrates both pharmaceutical manufacturing and environmental services, notably sewage treatment and odor control, creating a unique operational synergy within its industrial framework. The company maintains a significant international footprint, exporting its products to approximately 40 countries across Asia, Europe, Africa, and the United States, which diversifies its revenue streams and mitigates regional market risks. Founded in 1966 and headquartered in Jining, China, Lukang has established a long-standing presence in its domestic market, positioning itself as a reliable supplier in the competitive global pharmaceutical ingredients and preparations landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 6.23 billion for the period, demonstrating its significant scale within its niche. Profitability was solid, with net income reaching CNY 394.6 million, translating to a healthy net margin. Operating cash flow of CNY 402.8 million indicates effective conversion of earnings into cash, supporting ongoing operational needs and strategic flexibility.

Earnings Power And Capital Efficiency

Lukang's earnings power is evidenced by a diluted EPS of CNY 0.44. The company's capital expenditure of CNY -279.2 million reflects substantial investment in maintaining and upgrading its production and environmental infrastructure. This investment level suggests a focus on sustaining operational capacity and potentially driving future efficiency gains within its capital-intensive manufacturing processes.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 772.5 million against total debt of CNY 2.56 billion, indicating a leveraged but manageable financial structure. The company's low beta of 0.21 suggests its stock price has historically exhibited lower volatility compared to the broader market, which may appeal to certain risk-averse investors.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.132. This payout, combined with its international export reach to 40 countries, provides a foundation for stability, though specific historical growth rates are not provided in the data to assess trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.84 billion, the market values the company at a multiple relative to its earnings and revenue. The notably low beta implies investor perception of the stock as a relatively defensive holding within the healthcare sector, potentially pricing in stable but modest growth expectations.

Strategic Advantages And Outlook

Lukang's strategic advantages include its diversified product portfolio spanning human and animal health, integrated environmental services, and established international export channels. Its long operating history since 1966 provides deep industry experience. The outlook hinges on its ability to navigate competitive generic markets, regulatory environments, and effectively deploy its capital expenditures for sustained efficiency.

Sources

Company DescriptionProvided Financial Data

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