investorscraft@gmail.com

Intrinsic ValueGuiZhou SanLi Pharmaceutical Co.,Ltd (603439.SS)

Previous Close$11.97
Intrinsic Value
Upside potential
Previous Close
$11.97

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

GuiZhou SanLi Pharmaceutical operates as a specialized pharmaceutical manufacturer with a diversified portfolio spanning pediatric care, respiratory treatments, cardiovascular and cerebrovascular drugs, digestive medicines, trauma injury solutions, rehabilitation products, and ophthalmic medications. The company leverages integrated research, development, production, and marketing capabilities to serve China's growing healthcare market. Its strategic positioning within the biotechnology sector enables targeted therapeutic interventions across multiple medical domains, catering to both acute and chronic treatment needs. Established in 1995 and headquartered in Guiyang, the company has developed regional expertise while expanding its national footprint through product diversification and therapeutic specialization. This multi-therapeutic approach mitigates dependency on single product categories while capturing synergies in distribution and physician relationships. The company's focus on both prescription and over-the-counter segments provides revenue stability while addressing evolving healthcare demands in China's rapidly expanding pharmaceutical market.

Revenue Profitability And Efficiency

The company generated CNY 2.14 billion in revenue with net income of CNY 274 million, reflecting a net margin of approximately 12.8%. Operating cash flow of CNY 107 million indicates solid cash generation from core operations, though capital expenditures of CNY 45 million suggest ongoing investment in production capacity and research initiatives to maintain competitive positioning in the pharmaceutical sector.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.67 demonstrates reasonable earnings power relative to the company's market capitalization. The operating cash flow to net income ratio of approximately 39% indicates some divergence between accounting profits and cash generation, potentially reflecting working capital requirements or timing differences in a capital-intensive pharmaceutical manufacturing environment.

Balance Sheet And Financial Health

The company maintains CNY 475 million in cash and equivalents against total debt of CNY 561 million, indicating moderate leverage. The cash position provides liquidity buffer for operations and strategic initiatives, while the debt level suggests manageable financial obligations given the stable revenue base and pharmaceutical industry characteristics.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.34, representing a payout ratio of approximately 51% based on diluted EPS. This balanced capital allocation strategy supports both investor returns and retained earnings for future growth investments in pharmaceutical research and market expansion initiatives.

Valuation And Market Expectations

With a market capitalization of CNY 5.26 billion, the company trades at approximately 19 times earnings and 2.5 times revenue. The beta of 0.70 suggests lower volatility than the broader market, reflecting the defensive characteristics typical of pharmaceutical stocks and investor perception of stable demand for essential healthcare products.

Strategic Advantages And Outlook

The company benefits from therapeutic diversification across multiple drug categories, reducing dependency on any single product line. Its established presence since 1995 provides manufacturing expertise and distribution relationships, while China's growing healthcare expenditure and aging population create favorable long-term demand drivers for pharmaceutical products across its therapeutic areas.

Sources

Company financial statementsStock 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