investorscraft@gmail.com

Intrinsic ValueZhejiang Starry Pharmaceutical Co.,Ltd. (603520.SS)

Previous Close$10.61
Intrinsic Value
Upside potential
Previous Close
$10.61

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 Starry Pharmaceutical Co., Ltd. is a specialized pharmaceutical manufacturer operating within China's competitive healthcare sector. The company's core revenue model is built on the research, development, production, and sale of two primary product categories: X-CT non-ionic contrast agents used in medical imaging and fluoroquinolones, a class of antibiotics and their essential intermediates. Its extensive portfolio includes established agents like iohexol, ioversol, and levofloxacin, catering to both domestic and international markets. This positions Starry as an integrated player in the generic and specialty drug supply chain, leveraging its manufacturing capabilities for active pharmaceutical ingredients (APIs) and finished dosage forms. The company operates in a highly regulated environment where scale, cost efficiency, and consistent quality are critical for maintaining market share against larger domestic and multinational competitors, serving the vital diagnostic and therapeutic needs of the healthcare industry.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.35 billion for the period but experienced a net loss of CNY 49.1 million, indicating significant profitability pressures. Despite the negative bottom line, it generated positive operating cash flow of CNY 193.5 million, suggesting core operational activities remain cash-generative. The substantial capital expenditures of CNY 480.6 million highlight ongoing investments, likely in capacity or R&D, which impacted free cash flow.

Earnings Power And Capital Efficiency

Starry's earnings power was challenged, with a diluted EPS of -CNY 0.12. The negative net income contrasts with its positive operating cash flow, pointing to non-cash charges affecting profitability. High capital expenditures relative to operating cash flow indicate aggressive investment, which may be aimed at future growth but currently pressures near-term capital efficiency and returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 603.4 million against total debt of CNY 1.98 billion, indicating a leveraged financial structure. This debt level, combined with a net loss for the period, raises concerns about financial flexibility and the company's ability to service its obligations, though its positive operating cash flow provides some mitigating support for near-term liquidity.

Growth Trends And Dividend Policy

Despite the reported net loss, the company maintained a dividend per share of CNY 0.15, signaling a commitment to shareholder returns. The significant capital expenditure suggests a strategy focused on long-term growth through investment, though current profitability trends need to reverse to support sustainable expansion and continued dividend distributions in the future.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.45 billion and a beta of 0.61, the market assigns a valuation that implies lower volatility than the broader market. The negative earnings create a challenging price-to-earnings ratio, meaning investors are likely valuing the company on future growth potential or asset value rather than current profitability.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on contrast agents and antibiotics, essential products in healthcare. Its integrated model from intermediates to finished drugs provides cost control. The outlook depends on successfully leveraging its significant CAPEX investments to drive revenue growth and return to profitability, navigating competitive and regulatory 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