investorscraft@gmail.com

Intrinsic ValueShaanxi Kanghui Pharmaceutical Co., Ltd. (603139.SS)

Previous Close$23.46
Intrinsic Value
Upside potential
Previous Close
$23.46

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

Shaanxi Kanghui Pharmaceutical operates as a specialized Chinese pharmaceutical manufacturer focused on developing, producing, and marketing a diverse portfolio of generic and specialty drugs. The company serves multiple therapeutic areas including gynecology, orthopedics, dermatology, diabetes, and cardiovascular diseases through various dosage forms such as tablets, capsules, granules, and topical preparations. Operating within China's highly competitive pharmaceutical sector, Kanghui targets both prescription and over-the-counter markets with its comprehensive product lineup. The company's market position reflects a regional focus with operations based in Xianyang, competing against larger national pharmaceutical conglomerates while maintaining specialization in specific therapeutic categories. Its business model combines traditional Chinese medicine approaches with modern pharmaceutical manufacturing, catering to the growing domestic healthcare demand through both hospital channels and retail distribution networks.

Revenue Profitability And Efficiency

The company generated CNY 561.6 million in revenue but reported a net loss of CNY 89.6 million, indicating significant profitability challenges. Operating cash flow remained positive at CNY 37.3 million, suggesting some operational efficiency despite the negative bottom line. The negative EPS of -0.9 CNY reflects the company's current struggle to translate revenue into sustainable profits amid competitive market conditions.

Earnings Power And Capital Efficiency

Kanghui's negative earnings power is evident from its substantial net loss position. The company maintained positive operating cash flow generation, though capital expenditures of CNY 46.7 million exceeded operating cash flow, indicating negative free cash flow. This suggests the company is investing in capacity while facing operational headwinds in converting investments into profitable returns.

Balance Sheet And Financial Health

The balance sheet shows CNY 97.6 million in cash against total debt of CNY 521.1 million, indicating significant leverage and potential liquidity concerns. The high debt load relative to cash reserves and operating performance suggests financial stress. The company's capital structure appears heavily indebted, which may constrain financial flexibility and require careful debt management.

Growth Trends And Dividend Policy

Current financial performance shows contraction rather than growth, with the company reporting losses instead of expansion. No dividends were distributed, consistent with the negative earnings position. The company appears to be conserving cash for operational needs rather than returning capital to shareholders, focusing on stabilizing operations before pursuing growth initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 2.35 billion, the market appears to be valuing the company above its current financial performance, potentially reflecting expectations of recovery or intangible assets. The low beta of 0.155 suggests the stock exhibits lower volatility than the broader market, possibly indicating investor perception of stability despite current financial challenges.

Strategic Advantages And Outlook

The company's diverse product portfolio across multiple therapeutic areas provides some diversification benefits. However, the outlook remains challenging given current profitability issues and high leverage. Success will depend on improving operational efficiency, managing debt obligations, and potentially restructuring to achieve sustainable profitability in China's competitive pharmaceutical landscape.

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