investorscraft@gmail.com

Intrinsic ValueZhejiang Ausun Pharmaceutical Co., Ltd. (603229.SS)

Previous Close$9.87
Intrinsic Value
Upside potential
Previous Close
$9.87

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 Ausun Pharmaceutical operates as a specialized pharmaceutical company focused on the development, production, and sale of high-value active pharmaceutical ingredients (APIs) and advanced intermediates. Its product portfolio is strategically segmented into fluorine-based compounds, prostaglandins, antimicrobials, and a growing pipeline of oncology therapeutics, alongside treatments for liver disease, respiratory conditions, and central nervous system disorders. The company's core revenue model is built on B2B sales of these sophisticated chemical entities to other pharmaceutical manufacturers, leveraging its expertise in complex chemical synthesis and process development. Operating within the competitive global biotechnology sector, Ausun has carved out a defensible niche by focusing on difficult-to-manufacture compounds, particularly those involving fluorination, which is a key technology for enhancing drug efficacy and patent life. This specialization provides a significant barrier to entry and supports its market positioning as a technically proficient partner for innovator pharma companies, primarily serving the Chinese market while building international capabilities.

Revenue Profitability And Efficiency

The company reported revenue of CNY 795.3 million with a robust net income of CNY 206.8 million, translating to a high net profit margin of approximately 26%. This indicates strong pricing power and cost control within its specialized product segments. Operating cash flow of CNY 177.9 million significantly exceeded capital expenditures, demonstrating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.25, reflecting solid bottom-line performance. The substantial cash flow from operations, which covered capital investments comfortably, highlights effective capital allocation and strong underlying earnings quality from its core pharmaceutical operations.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, featuring a large cash and equivalents position of CNY 1.10 billion against total debt of just CNY 271.4 million. This results in a significant net cash position, providing ample liquidity for R&D initiatives and strategic investments without financial strain.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.10. The strong profitability and cash generation provide a foundation for both future growth investments and consistent dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.35 billion, the market values the company at a significant premium to its current earnings, reflecting expectations for future growth in its specialized pharmaceutical segments. A negative beta of -0.091 suggests a historical performance that is uncorrelated with broader market movements.

Strategic Advantages And Outlook

Ausun's key advantages lie in its technical expertise in complex chemical synthesis, particularly fluorination, and its diversified portfolio of high-value APIs. The outlook is supported by a robust balance sheet, strong profitability, and its positioning within essential healthcare supply chains, though it remains subject to regulatory and competitive pressures.

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