investorscraft@gmail.com

Intrinsic ValueZhejiang Shapuaisi Pharmaceutical Co.,Ltd. (603168.SS)

Previous Close$7.35
Intrinsic Value
Upside potential
Previous Close
$7.35

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

Zhejiang Shapuaisi Pharmaceutical Co., Ltd. is a specialized Chinese pharmaceutical manufacturer operating within the competitive generic and specialty drug sector. The company's core revenue model is built on the research, development, production, and subsequent sale of a diverse portfolio of finished dosage forms, including injections, oral solutions, eye drops, tablets, and capsules. Its product lines target multiple therapeutic categories such as ophthalmology, antipyretic and analgesic, antibacterial anti-inflammatory, and cardiovascular treatments, providing a broad market reach. Founded in 1978 and based in Pinghu, the company has established a long-standing presence in China's domestic healthcare market, catering to the essential medicine needs of its population. Its strategic positioning leverages its manufacturing capabilities to serve various medical segments, though it operates in a highly regulated and price-competitive environment that demands continuous efficiency and compliance. The company's market position is that of a regional player focused on supplying a wide array of pharmaceutical products, which provides some diversification but also subjects it to intense competition from both larger domestic firms and multinational corporations.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 484 million for the period. However, profitability was severely challenged, with a net loss of CNY 123.4 million and a diluted EPS of -CNY 0.33. Operating cash flow was positive at CNY 25.7 million, but this was significantly overshadowed by substantial capital expenditures of CNY -128.1 million, indicating heavy investment or potential operational inefficiencies.

Earnings Power And Capital Efficiency

Current earnings power is negative, as reflected by the substantial net loss. The significant capital expenditure outlay, which far exceeded the operating cash flow generated, suggests a period of aggressive investment or potentially poor capital allocation, resulting in negative free cash flow and strained capital efficiency for the fiscal year.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 82.8 million against total debt of CNY 242.2 million, indicating a leveraged position. The net debt position and the recent operating loss raise concerns about short-term liquidity and overall financial health, necessitating careful management of obligations and operational turnaround.

Growth Trends And Dividend Policy

The reported net loss signifies a contraction rather than growth for the period. Despite this financial performance, the company maintained a dividend distribution of CNY 0.02 per share, which may be aimed at shareholder returns but could pressure its cash reserves given the current negative income and cash flow situation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.02 billion, the market valuation appears to be factoring in assets or potential future recovery rather than current earnings, given the negative EPS. The low beta of 0.364 suggests the stock is perceived as less volatile than the broader market, possibly indicating investor view of it as a defensive or value-oriented holding amidst its challenges.

Strategic Advantages And Outlook

The company's long operating history and diversified product portfolio across multiple therapeutic areas are key strategic assets. The outlook is contingent on reversing the recent loss, improving operational efficiency, and effectively leveraging its R&D and production capabilities to return to profitability and stabilize its financial position in a competitive market.

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