investorscraft@gmail.com

Intrinsic ValueNorth China Pharmaceutical Company Ltd. (600812.SS)

Previous Close$5.67
Intrinsic Value
Upside potential
Previous Close
$5.67

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

North China Pharmaceutical Company Ltd. operates as a comprehensive chemical pharmaceutical enterprise specializing in the development, manufacturing, and distribution of a diverse portfolio of therapeutic products. The company generates revenue through the production and sale of active pharmaceutical ingredients (APIs), intermediates, and finished dosage forms across multiple therapeutic categories including anti-infectives, biotechnology drugs, cardiovascular medications, and immunomodulators. Operating within China's highly competitive pharmaceutical sector, the company maintains market positioning through its vertically integrated manufacturing capabilities and established distribution networks. North China Pharmaceutical leverages its long-standing industry presence since 1953 to serve both domestic healthcare markets and international export opportunities, while also expanding into adjacent segments including vitamins, health consumer products, and bio-agricultural solutions. The company's strategic focus on generic pharmaceuticals and essential medicines positions it as a significant player in China's healthcare ecosystem, catering to both human and veterinary medical needs through its diversified product offerings.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 9.87 billion for the period, demonstrating substantial scale in the pharmaceutical manufacturing sector. Net income reached CNY 127 million, reflecting modest profitability margins amid competitive market conditions. Operating cash flow of CNY 1.23 billion indicates healthy cash generation from core operations, supporting ongoing business activities and investment requirements.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.074, representing the company's earnings capacity relative to its equity base. The significant capital expenditures of CNY 784 million reflect ongoing investments in production facilities and technological upgrades, essential for maintaining competitive manufacturing capabilities in the pharmaceutical industry.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of CNY 1.66 billion against total debt of CNY 10.82 billion, indicating substantial leverage within the capital structure. This debt level reflects the capital-intensive nature of pharmaceutical manufacturing and may support expansion initiatives but requires careful management of financial obligations.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.03, demonstrating a commitment to shareholder returns despite moderate earnings. The dividend policy appears conservative relative to earnings, potentially preserving capital for reinvestment in growth opportunities within the evolving pharmaceutical landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.78 billion, the company trades at a valuation that reflects its position in the competitive generic pharmaceutical market. The beta of 0.451 suggests lower volatility compared to the broader market, indicating perceived stability in the essential medicines sector.

Strategic Advantages And Outlook

The company benefits from its established manufacturing infrastructure, diverse product portfolio, and long-term industry presence. Future performance will depend on successful navigation of regulatory environments, efficient cost management, and ability to capitalize on growth opportunities in both domestic and international pharmaceutical markets.

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