investorscraft@gmail.com

Intrinsic ValueZhejiang Shouxiangu Pharmaceutical Co., Ltd. (603896.SS)

Previous Close$20.48
Intrinsic Value
Upside potential
Previous Close
$20.48

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

Zhejiang Shouxiangu Pharmaceutical operates as a specialized biotechnology company focused on the research, development, and commercialization of premium traditional Chinese medicine products and health supplements. The company's core revenue model centers on producing and marketing high-value botanical extracts and herbal formulations, including ganoderma lucidum spore powder, dendrobium officinale, and crocus sativus, which target China's growing wellness and preventive healthcare markets. Operating within the highly competitive healthcare sector, Shouxiangu has established a niche position by leveraging traditional Chinese medicine heritage combined with modern biotechnology research capabilities. The company's market positioning emphasizes premium quality products that appeal to health-conscious consumers seeking natural alternatives, allowing it to maintain pricing power despite intense competition from both traditional pharmaceutical companies and newer wellness brands. This strategic focus on specialized botanical extracts differentiates Shouxiangu within the broader healthcare landscape and supports its sustainable growth trajectory in China's expanding health products market.

Revenue Profitability And Efficiency

The company generated CNY 691.7 million in revenue with strong profitability, achieving net income of CNY 174.7 million representing a healthy 25.3% net margin. Operating cash flow of CNY 213.4 million demonstrates solid cash generation from core operations, though significant capital expenditures of CNY 507.1 million indicate substantial investment in capacity expansion or research initiatives.

Earnings Power And Capital Efficiency

Shouxiangu exhibits robust earnings power with diluted EPS of CNY 0.88, reflecting efficient capital allocation in its specialized niche. The substantial capital expenditure program suggests strategic investments in production capabilities or research infrastructure to support future growth, though this has temporarily impacted free cash flow generation.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 853.6 million in cash and equivalents against total debt of CNY 571.2 million, indicating comfortable financial flexibility. This conservative balance sheet structure provides stability for ongoing research initiatives and market expansion while managing leverage appropriately.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.27, representing a sustainable payout ratio given current earnings levels. The significant capital investment program suggests management is prioritizing growth initiatives while maintaining balanced capital allocation between reinvestment and shareholder distributions.

Valuation And Market Expectations

With a market capitalization of CNY 4.23 billion, the company trades at approximately 6.1 times revenue and 24.2 times earnings, reflecting premium valuation multiples typical for specialized healthcare companies. The low beta of 0.261 indicates relative defensive characteristics and lower volatility compared to broader market indices.

Strategic Advantages And Outlook

The company's deep expertise in traditional Chinese medicine formulations and specialized botanical extracts provides sustainable competitive advantages in the growing wellness market. Strong research capabilities combined with premium product positioning support long-term growth prospects in China's expanding healthcare consumption landscape.

Sources

Company financial statementsStock 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