investorscraft@gmail.com

Intrinsic ValueNanjing King-Friend Biochemical Pharmaceutical Co., Ltd (603707.SS)

Previous Close$9.47
Intrinsic Value
Upside potential
Previous Close
$9.47

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

Nanjing King-Friend Biochemical Pharmaceutical operates as a specialized manufacturer of heparin-based anticoagulant drugs, primarily serving pharmaceutical companies in China with significant export operations to Europe and the Americas. The company's core revenue model is built on the production and sale of active pharmaceutical ingredients (APIs) and finished dosage forms, including enoxaparin sodium, dalteparin sodium, and nadroparin calcium injections. It occupies a critical niche within the global pharmaceutical supply chain, leveraging biochemical extraction and complex manufacturing processes to produce these essential therapies. The firm's market position is strengthened by its vertical integration and compliance with stringent international regulatory standards, allowing it to compete effectively in both domestic and export markets. Its strategic focus on heparin derivatives, which are vital for preventing and treating thrombotic conditions, provides a stable demand base despite competitive pressures. The company's established presence and export capabilities position it as a significant player in the global heparin market, which is characterized by high barriers to entry due to complex manufacturing and rigorous quality controls.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 3.92 billion for the period, demonstrating strong market demand for its heparin products. Net income reached CNY 826 million, reflecting healthy profitability with an implied net margin of approximately 21%. Operating cash flow was notably strong at CNY 1.50 billion, significantly exceeding net income and indicating high-quality earnings and efficient working capital management.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.50, underpinned by the firm's profitable operations. Capital expenditures of CNY 507 million indicate ongoing investment in production capacity and technological upgrades. The substantial operating cash flow relative to capex suggests strong internal funding capability for growth initiatives and efficient allocation of capital towards value-creating projects.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 1.02 billion, providing liquidity for operations and strategic opportunities. Total debt of CNY 2.06 billion is manageable given the company's strong cash generation. The financial structure appears stable, with sufficient liquidity to meet obligations and support ongoing business requirements without significant strain.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of CNY 0.10 per share. This payout, combined with its strong earnings and cash flow generation, suggests a balanced approach to capital allocation that supports both growth investments and direct returns to investors, indicating a stable financial policy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.89 billion, the market values the company at a P/E ratio of around 21.6 times trailing earnings, reflecting expectations for continued growth in the specialized pharmaceutical sector. A beta of 1.26 indicates higher volatility than the broader market, typical for healthcare stocks with specific product concentrations.

Strategic Advantages And Outlook

The company's strategic advantages include its specialization in heparin products, established export channels, and compliance with international quality standards. The outlook remains positive given stable global demand for anticoagulants, though it faces typical industry challenges including regulatory changes and competitive pressures in both domestic and international markets.

Sources

Company Financial ReportsPublic Market 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