investorscraft@gmail.com

Intrinsic ValueDali Pharmaceuticalco.,Ltd (603963.SS)

Previous Close$1.18
Intrinsic Value
Upside potential
Previous Close
$1.18

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Dali Pharmaceutical operates as a specialized pharmaceutical manufacturer in China's competitive healthcare sector, focusing on the research, development, production, and sale of both traditional Chinese and Western medicine injection products. The company's core revenue model centers on manufacturing and distributing a portfolio of 20 drug varieties across 44 specifications, with key products including xingnaojing, shenmai, and astragalus injections. Operating in the highly regulated Chinese pharmaceutical market, Dali leverages its 31 patents—including 11 invention patents—to maintain technological differentiation while serving hospital and clinical channels. The company's market position reflects a niche player in the injection drug segment, competing against larger domestic and international pharmaceutical firms through specialized formulations and traditional medicine expertise. Despite operating in a growth-oriented healthcare market, the company faces intense pricing pressure and regulatory hurdles characteristic of China's evolving pharmaceutical landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 87.3 million for FY 2023 but experienced significant profitability challenges with a net loss of CNY 20.0 million. Operating cash flow was negative at CNY 26.0 million, indicating substantial cash consumption from core operations. These metrics reflect operational inefficiencies and potential pricing pressures in the competitive pharmaceutical injection market.

Earnings Power And Capital Efficiency

Dali Pharmaceutical demonstrated weak earnings power with a diluted EPS of -CNY 0.09, reflecting the company's inability to generate positive returns for shareholders. Negative operating cash flow combined with capital expenditures of CNY 7.7 million suggests constrained capital allocation efficiency and challenges in converting investments into profitable operations.

Balance Sheet And Financial Health

The company maintains a modest cash position of CNY 14.2 million against total debt of CNY 23.7 million, indicating some liquidity concerns. The debt burden relative to the company's market capitalization and operating performance suggests elevated financial risk, particularly given the negative cash flow generation.

Growth Trends And Dividend Policy

Current financial performance indicates contraction rather than growth, with no dividend distribution reflecting the company's loss-making position and cash preservation priorities. The absence of shareholder returns aligns with the need to conserve capital during this challenging operational period.

Valuation And Market Expectations

With a market capitalization of approximately CNY 259 million, the market appears to be pricing the company based on its intellectual property assets and product portfolio rather than current financial performance. The low beta of 0.082 suggests the stock exhibits minimal correlation with broader market movements.

Strategic Advantages And Outlook

The company's strategic advantages include its specialized injection drug portfolio and patent protection, though current financial performance raises concerns about commercial execution. The outlook depends on improving operational efficiency, potentially through better cost management or strategic partnerships to leverage its product pipeline in the evolving Chinese pharmaceutical market.

Sources

Company financial reportsStock exchange disclosuresCompany description data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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