investorscraft@gmail.com

Intrinsic ValueBeijing Konruns Pharmaceutical Co.,Ltd. (603590.SS)

Previous Close$40.33
Intrinsic Value
Upside potential
Previous Close
$40.33

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

Beijing Konruns Pharmaceutical operates as a specialized biotechnology firm focused on the research, development, production, and commercialization of pharmaceutical products within China's healthcare sector. The company's core revenue model is driven by the sale of its flagship product, Su Ling, a hemagglutinin preparation utilized to minimize surgical bleeding and manage postoperative complications, catering primarily to hospital and surgical markets. Beyond this established product, Konruns maintains a strategic focus on innovative drug development with a pipeline including candidates like CX1026, CX1003, and KC1036, aiming to diversify its portfolio and capture future growth in targeted therapies. Operating from its Beijing headquarters since 2003, the company has carved a niche in the hemagglutinin market, positioning itself as an integrated player that balances commercial execution from existing products with long-term R&D investments to secure its standing in the competitive Chinese biopharmaceutical landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 825.4 million for the period, achieving a net income of CNY 42.2 million. This translates to a net profit margin of approximately 5.1%, indicating moderate profitability after accounting for its significant research and development expenditures. Operating cash flow was robust at CNY 172.2 million, significantly exceeding net income and suggesting healthy cash generation from core operations.

Earnings Power And Capital Efficiency

Konruns generated diluted earnings per share of CNY 0.27, reflecting its current earnings power. The company's capital expenditures of CNY -104.0 million indicate substantial investment in maintaining and expanding its production and R&D capabilities. The positive operating cash flow comfortably covered these investments, demonstrating efficient capital allocation towards its strategic growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 190.0 million. Total debt stands at CNY 201.6 million, resulting in a conservative net debt position. This low leverage, combined with strong operating cash flow, indicates a financially healthy company with ample capacity to fund ongoing operations and its development pipeline.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.6. This payout is notably high relative to its EPS, suggesting a shareholder-friendly policy that may be supported by strong cash flow rather than current earnings. Future growth is likely contingent on the successful development and commercialization of its drug candidates like CX1026 and KC1036.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.08 billion, the market assigns a significant premium to the company's current earnings, reflecting expectations for future growth from its R&D pipeline. A beta of 0.545 suggests the stock has been less volatile than the broader market, which may appeal to certain investor profiles seeking exposure to the biotech sector with mitigated risk.

Strategic Advantages And Outlook

Konruns's strategic advantage lies in its established commercial product, Su Ling, which provides a stable revenue base to fund innovative R&D. The outlook hinges on successfully advancing its clinical-stage assets through development and regulatory milestones. Its solid financial health provides a runway to execute this strategy without immediate external funding needs.

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