investorscraft@gmail.com

Intrinsic ValueNingbo Menovo Pharmaceutical Co., Ltd. (603538.SS)

Previous Close$21.32
Intrinsic Value
Upside potential
Previous Close
$21.32

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

Ningbo Menovo Pharmaceutical operates as a specialized pharmaceutical manufacturer focused on developing and producing active pharmaceutical ingredients (APIs), intermediates, and finished formulations across multiple therapeutic areas. The company serves the global pharmaceutical market with products targeting cardiovascular, central nervous system, respiratory, oncology, anti-infective, digestive, geriatric, and antiviral treatments. Its vertically integrated approach from API development to finished formulations provides competitive advantages in cost control and quality assurance within China's rapidly growing generic and specialty drug sector. Menovo maintains a strategic position in the pharmaceutical value chain by supplying both domestic and international markets with essential drug components and finished products, leveraging China's manufacturing capabilities while adhering to increasingly stringent regulatory standards. The company's diverse product portfolio across multiple therapeutic categories helps mitigate market risks while capitalizing on growing healthcare demand in emerging markets and aging populations globally.

Revenue Profitability And Efficiency

The company generated CNY 1.37 billion in revenue with net income of CNY 66.8 million, reflecting a net margin of approximately 4.9%. Operating cash flow of CNY 97.5 million indicates reasonable cash conversion from operations, though capital expenditures of CNY -179.4 million suggest significant ongoing investment in production capacity and research capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.31, the company demonstrates modest earnings power relative to its market capitalization. The negative capital expenditure figure indicates substantial investment activity, potentially aimed at expanding production capabilities or enhancing research and development infrastructure to drive future revenue growth and market expansion.

Balance Sheet And Financial Health

The balance sheet shows CNY 585.4 million in cash against total debt of CNY 1.14 billion, indicating moderate leverage. The debt position appears manageable given the company's cash generation capabilities, though the capital-intensive nature of pharmaceutical manufacturing requires careful financial management to maintain operational flexibility.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.05 per share, representing a payout that balances shareholder returns with reinvestment needs. Growth appears focused on capacity expansion and product development, as evidenced by substantial capital expenditures, positioning the company for potential market share gains in specialized pharmaceutical segments.

Valuation And Market Expectations

Trading at a market capitalization of CNY 5.13 billion, the company's valuation reflects market expectations for continued growth in the specialized pharmaceutical sector. The beta of 0.481 suggests lower volatility than the broader market, indicating perceived stability in the company's business model and cash flow generation capabilities.

Strategic Advantages And Outlook

Menovo's vertically integrated model and diverse therapeutic portfolio provide competitive advantages in cost control and market diversification. The outlook remains positive given growing global demand for affordable pharmaceuticals, though regulatory compliance and R&D efficiency will be critical for maintaining competitiveness in the evolving pharmaceutical landscape.

Sources

Company financial reportsStock 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