investorscraft@gmail.com

Intrinsic ValueHeilongjiang ZBD Pharmaceutical Co., Ltd. (603567.SS)

Previous Close$8.75
Intrinsic Value
Upside potential
Previous Close
$8.75

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

Heilongjiang ZBD Pharmaceutical operates as a specialized manufacturer of traditional Chinese medicines (TCM), focusing on the research, development, production, and sale of pharmaceutical products across multiple therapeutic areas. The company's core revenue model is built on the commercialization of its diverse portfolio, which targets cardiovascular, respiratory, orthopedic, oncology, and other key disease segments. Operating within China's expansive healthcare sector, ZBD leverages its integrated approach from R&D to distribution to capture value in both generic and specialty TCM markets. Its market positioning is strengthened by a foundation established in 1996, providing deep industry experience and a established presence in regional markets. The company competes by offering a broad range of treatments that cater to widespread medical needs, aligning with domestic healthcare consumption trends and regulatory frameworks governing traditional medicine.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.71 billion with net income of CNY 438 million, indicating a net margin of approximately 16.2%. Operating cash flow was positive at CNY 164 million, though capital expenditures of CNY -189 million suggest significant ongoing investment in operational assets, which may impact short-term cash efficiency.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.47, reflecting the firm's earnings generation relative to its equity base. The disparity between robust net income and lower operating cash flow highlights working capital dynamics or timing differences in receivables and payables, which are critical for assessing sustainable earnings quality.

Balance Sheet And Financial Health

ZBD maintains a solid liquidity position with cash and equivalents of CNY 1.05 billion. However, total debt of CNY 2.85 billion indicates a leveraged capital structure. The relationship between cash reserves and debt obligations will be key for evaluating financial flexibility and risk exposure.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.15. Future growth will likely depend on its ability to expand its TCM product portfolio and navigate competitive and regulatory pressures within the Chinese pharmaceutical market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.55 billion and a beta of 0.22, the market prices ZBD with lower volatility than the broader market. This may reflect perceptions of stability inherent in its healthcare-focused business model and established market position.

Strategic Advantages And Outlook

ZBD's strategic advantages include its long-standing operational history and specialized focus on TCM, a sector with enduring demand in China. The outlook will depend on successful R&D outcomes, efficient capital allocation, and adaptability to healthcare policy changes.

Sources

Company filingsShanghai Stock 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