investorscraft@gmail.com

Intrinsic ValueCisen Pharmaceutical Co., Ltd. (603367.SS)

Previous Close$17.49
Intrinsic Value
Upside potential
Previous Close
$17.49

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

Cisen Pharmaceutical operates as a specialized pharmaceutical manufacturer in China, generating revenue through the production and sale of a diverse portfolio of chemical drug preparations and health care products. Its core offerings include liver disease drugs, antitumor and auxiliary medications, nutrition preparations, contrast agents, and antibiotics, positioning it within the competitive generic and specialty drug sector. The company serves both domestic and international markets from its base in Jining, leveraging a broad product range that also encompasses digestive system agents, polypropylene ampoules, and various therapeutic infusions. This diversified approach mitigates reliance on any single therapeutic area and provides resilience against market fluctuations. Cisen's market position is strengthened by its established manufacturing capabilities and extensive product catalog, catering to essential healthcare needs across multiple treatment categories. The company's focus on chemical drug preparations aligns with China's growing pharmaceutical demand, though it operates in a highly regulated and competitive environment requiring continuous compliance and innovation.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.98 billion with net income of CNY 508.9 million, reflecting a net margin of approximately 12.8%. Operating cash flow was strong at CNY 570.8 million, significantly exceeding capital expenditures of CNY 101.8 million, indicating healthy cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 1.12, demonstrating solid earnings power. The substantial operating cash flow of CNY 570.8 million, which comfortably covered capital investments, highlights efficient capital deployment and strong conversion of profits into cash for reinvestment or shareholder returns.

Balance Sheet And Financial Health

The balance sheet appears robust with cash and equivalents of CNY 1.16 billion significantly exceeding total debt of CNY 80.6 million, indicating minimal leverage and strong liquidity. This conservative financial structure provides flexibility for strategic initiatives or weathering market downturns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.44, representing a payout ratio of approximately 39% based on reported EPS. This balanced policy returns capital to investors while retaining earnings for future growth opportunities in pharmaceutical manufacturing.

Valuation And Market Expectations

With a market capitalization of CNY 9.94 billion and a beta of 0.38, the market values the company at approximately 2.5 times revenue and 19.5 times earnings. The low beta suggests investors perceive the stock as less volatile than the broader market, possibly reflecting its defensive healthcare sector characteristics.

Strategic Advantages And Outlook

Cisen's strategic advantages include its diversified product portfolio across multiple therapeutic areas and established manufacturing capabilities in China's growing pharmaceutical market. The outlook depends on maintaining regulatory compliance, managing competitive pressures, and potentially expanding its international presence while leveraging its strong financial position.

Sources

Company description and financial data provided in queryShanghai Stock Exchange filings

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