investorscraft@gmail.com

Intrinsic ValueBeijing Wantai Biological Pharmacy Enterprise Co., Ltd. (603392.SS)

Previous Close$42.05
Intrinsic Value
Upside potential
Previous Close
$42.05

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

Beijing Wantai Biological Pharmacy Enterprise Co., Ltd. is a specialized biotechnology firm operating within the global healthcare sector, with a core revenue model centered on the research, development, and commercialization of diagnostic reagents and vaccines for infectious diseases. The company's product portfolio is extensive, encompassing critical diagnostic test kits for COVID-19, HIV/HTLV, various forms of Hepatitis, and Tuberculosis, alongside marketed vaccines for Hepatitis E and human papillomavirus (HPV). Its customer base is diversified, serving blood banks, hospitals, clinical laboratories, border inspection agencies, and research institutions, which provides multiple revenue streams and reduces client concentration risk. In the competitive diagnostics and vaccine market, Wantai has established a strong position as an integrated player from R&D to distribution, particularly within China, leveraging its long-standing expertise since its 1991 founding to build trust and a comprehensive product ecosystem that addresses pressing public health needs.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.25 billion. Profitability was demonstrated with net income of CNY 106.2 million, translating to a diluted EPS of CNY 0.08. Operating cash flow was positive at CNY 355.1 million, indicating core operations are generating cash, though significant capital expenditures of CNY -887.3 million reflect heavy ongoing investment in its business.

Earnings Power And Capital Efficiency

The company's earnings power is currently subdued, as evidenced by a net margin of approximately 4.7% on its revenue base. The substantial capital expenditure, which far exceeded operating cash flow, indicates a period of aggressive investment, likely in capacity expansion or new product development, which may pressure near-term capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet appears robust with a strong liquidity position, holding cash and equivalents of CNY 2.39 billion. Total debt is a manageable CNY 278.8 million, suggesting a very low leverage ratio and significant financial flexibility to fund future growth initiatives or weather potential market volatility.

Growth Trends And Dividend Policy

Recent performance indicates a strategic focus on reinvestment for growth, as seen in the high capex. Despite this, the company maintains a shareholder return policy, distributing a dividend of CNY 0.32 per share, which represents a significant payout relative to its current earnings per share.

Valuation And Market Expectations

With a market capitalization of approximately CNY 74.7 billion, the market valuation implies significant growth expectations beyond the company's current earnings power. A beta of 1.3 indicates the stock is expected to be more volatile than the broader market, reflecting the inherent risks and potential rewards of its biotechnology focus.

Strategic Advantages And Outlook

The company's key advantages include its deep expertise in infectious disease diagnostics and vaccines, a diversified product portfolio, and a strong balance sheet. The outlook will depend on its ability to successfully commercialize new products from its substantial R&D and capital investments, navigating the evolving post-pandemic demand landscape.

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