investorscraft@gmail.com

Intrinsic ValueZhejiang Jiuzhou Pharmaceutical Co., Ltd (603456.SS)

Previous Close$18.24
Intrinsic Value
Upside potential
Previous Close
$18.24

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 Jiuzhou Pharmaceutical operates as a specialized manufacturer of active pharmaceutical ingredients (APIs) and intermediates, serving both domestic Chinese and international markets. The company's diverse product portfolio spans critical therapeutic areas including central nervous system disorders, anti-infectives, oncology, cardiovascular diseases, diabetes, and antiviral treatments, positioning it as a versatile supplier in the global pharmaceutical supply chain. Beyond its core API business, Jiuzhou has strategically expanded into high-value niches such as asymmetric catalysts for chiral synthesis and lithium battery materials, demonstrating a commitment to innovation and diversification within the chemical and pharmaceutical sectors. Founded in 1973 and based in Taizhou, the company leverages decades of manufacturing expertise to maintain a competitive position as a reliable producer of essential drug components, catering to the growing demand for generic and specialty pharmaceuticals worldwide while navigating stringent regulatory environments.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.16 billion with net income of CNY 606 million, reflecting a net margin of approximately 11.7%. Strong operating cash flow of CNY 991.7 million significantly exceeded net income, indicating high earnings quality and efficient cash conversion from its core pharmaceutical manufacturing operations.

Earnings Power And Capital Efficiency

Jiuzhou demonstrated solid earnings power with diluted EPS of CNY 0.68. The company maintained substantial capital expenditures of CNY 889 million, indicating ongoing investment in production capacity and technological upgrades to support future growth in both pharmaceutical and battery materials segments.

Balance Sheet And Financial Health

The balance sheet appears robust with CNY 2.75 billion in cash and equivalents against minimal total debt of CNY 202 million, resulting in a net cash position. This conservative financial structure provides significant flexibility for strategic investments and operational needs without leverage concerns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.20, representing a payout ratio of approximately 29% based on current EPS. This balanced capital allocation strategy supports both investor returns and reinvestment in growth initiatives across its diversified business lines.

Valuation And Market Expectations

With a market capitalization of CNY 17.64 billion, the company trades at a P/E ratio of approximately 29x based on current earnings. The low beta of 0.35 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its defensive characteristics as a pharmaceutical supplier.

Strategic Advantages And Outlook

Jiuzhou's long-established manufacturing expertise, diversified product portfolio across multiple therapeutic areas, and expansion into high-growth segments like battery materials provide strategic advantages. The company's strong financial position supports continued investment in R&D and capacity expansion to capitalize on global pharmaceutical and renewable energy trends.

Sources

Company financial reportsStock exchange disclosures

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