investorscraft@gmail.com

Intrinsic ValueLionco Pharmaceutical Group Co.,Ltd. (603669.SS)

Previous Close$4.56
Intrinsic Value
Upside potential
Previous Close
$4.56

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

Lionco Pharmaceutical Group Co., Ltd. operates as a fully integrated pharmaceutical company in China, engaging in the research, development, production, and commercialization of a diverse portfolio of medicines. Its core revenue model is derived from the sale of its proprietary and generic drugs across multiple therapeutic areas, including nutrition, antimicrobials, antivirals, and anti-tumor treatments. The company leverages its specialized research institutes focused on chemical, natural, and biological drugs to drive its product pipeline and sustain its market presence. Operating within China's vast and competitive healthcare sector, Lionco positions itself as a domestic player catering to essential medical needs. Its market position is that of a specialized manufacturer, competing with both large state-owned enterprises and smaller generic drugmakers by offering a broad range of essential medicines. The company's integrated approach, from R&D to sales, aims to capture value across the pharmaceutical supply chain within its regional market.

Revenue Profitability And Efficiency

The company reported revenue of CNY 379.8 million for the period but experienced significant operational challenges, resulting in a net loss of CNY 130.8 million. This negative profitability was accompanied by negative operating cash flow of CNY 110.9 million, indicating inefficiencies in converting sales into cash and potential pressures on working capital management during its operational cycle.

Earnings Power And Capital Efficiency

Lionco's earnings power is currently constrained, as evidenced by a diluted EPS of -CNY 0.18. The negative operating cash flow, which significantly exceeded capital expenditures of CNY 8.8 million, suggests the core business is not generating sufficient internal cash to fund its operations or investments, reflecting poor capital efficiency at this juncture.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 254.1 million against total debt of CNY 262.1 million, indicating a leveraged but manageable liquidity scenario. The proximity of cash to debt obligations requires careful financial management to ensure ongoing solvency and operational funding, especially given the current cash burn from operations.

Growth Trends And Dividend Policy

Current financial metrics reflect a period of contraction rather than growth, with the company reporting a net loss. In line with this performance and its need to conserve cash, the company has adopted a conservative dividend policy, with a dividend per share of CNY 0, suspending shareholder returns to prioritize financial stability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.16 billion, the market valuation appears to factor in potential future recovery or intangible assets like its R&D pipeline, rather than current earnings power. The low beta of 0.444 suggests the stock is perceived as less volatile than the broader market, possibly indicating investor patience for a turnaround.

Strategic Advantages And Outlook

The company's key strategic advantage lies in its integrated model and specialized research capabilities in multiple drug domains. The outlook is contingent on successfully leveraging its R&D to launch new products and improve operational efficiency to reverse current losses and achieve sustainable profitability in the competitive Chinese pharmaceutical market.

Sources

Company FinancialsPublic Filings (e.g., Annual Report)

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