investorscraft@gmail.com

Intrinsic ValueTonghua Dongbao Pharmaceutical Co., Ltd. (600867.SS)

Previous Close$9.05
Intrinsic Value
Upside potential
Previous Close
$9.05

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

Tonghua Dongbao Pharmaceutical operates as a specialized Chinese pharmaceutical manufacturer focused on diabetes and cardiovascular disease treatments, positioning itself as a domestic leader in insulin production. The company generates revenue through two distinct segments: pharmaceutical manufacturing and building materials, with its core business centered on developing, producing, and marketing insulin analogues including glargine, aspart, and lispro formulations. Its comprehensive diabetes care portfolio extends beyond pharmaceuticals to include medical devices such as Gan Shulin pens and blood glucose meters, creating an integrated ecosystem for diabetes management. Through strategic alliances like its partnership with French biotech firm Adocia, Tonghua Dongbao enhances its R&D capabilities while maintaining strong domestic market penetration in China's rapidly growing diabetes treatment sector, where increasing prevalence drives sustained demand.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.01 billion for the period but experienced a net loss of CNY 42.7 million, indicating margin pressures despite substantial top-line performance. Operating cash flow remained positive at CNY 459.7 million, suggesting core operations generate cash despite the reported bottom-line challenges. The negative earnings per share of CNY -0.02 reflects the net loss position during this fiscal period.

Earnings Power And Capital Efficiency

Despite the net loss, Tonghua Dongbao maintained robust operating cash generation, demonstrating underlying operational strength. Significant capital expenditures of CNY 568.7 million indicate substantial investment in production capacity and R&D initiatives, particularly in insulin manufacturing capabilities. The company's strategic focus on diabetes care requires ongoing investment in both pharmaceutical development and medical device integration.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with CNY 586.6 million in cash and equivalents, providing operational flexibility. Total debt of CNY 696.6 million suggests moderate leverage, though the cash position offers coverage for near-term obligations. The balance sheet structure supports continued investment in the capital-intensive pharmaceutical manufacturing sector.

Growth Trends And Dividend Policy

Despite the current net loss, the company maintained a dividend payment of CNY 0.25 per share, indicating management's confidence in long-term prospects. China's growing diabetes prevalence and expanding healthcare access provide structural growth tailwinds for insulin and diabetes care products. The building materials segment provides diversification but remains secondary to pharmaceutical operations.

Valuation And Market Expectations

With a market capitalization of approximately CNY 16.3 billion, the market appears to value the company's strategic position in diabetes care despite recent profitability challenges. The beta of 0.64 suggests lower volatility than the broader market, reflecting the defensive characteristics of pharmaceutical investments. Valuation metrics likely incorporate expectations for recovery from current temporary setbacks.

Strategic Advantages And Outlook

Tonghua Dongbao's specialized focus on diabetes treatments and insulin manufacturing provides competitive advantages in China's pharmaceutical market. Strategic partnerships enhance R&D capabilities while domestic production ensures supply chain security. The outlook remains positive given demographic trends and healthcare expansion, though near-term profitability recovery remains crucial for sustained investor confidence.

Sources

Company financial reportsStock exchange disclosuresCompany description documents

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