investorscraft@gmail.com

Intrinsic ValueChongQing Zhengchuan Pharmaceutical Packaging Co.,Ltd. (603976.SS)

Previous Close$20.28
Intrinsic Value
Upside potential
Previous Close
$20.28

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

ChongQing Zhengchuan Pharmaceutical Packaging Co., Ltd. operates as a specialized manufacturer within China's pharmaceutical packaging sector, focusing on the production of essential glass containers for the healthcare industry. Its core revenue model is derived from the sale of a diverse portfolio of packaging products, including medium borosilicate glass ampoules and injection bottles, low borosilicate vials, oral liquid containers, and complementary closures like plastic flip-off and aluminum caps. The company serves a critical role in the pharmaceutical supply chain by providing packaging that ensures drug integrity and safety, catering primarily to domestic pharmaceutical manufacturers. Positioned as a niche player, it leverages its long-standing expertise and specialized manufacturing capabilities to maintain a competitive foothold in a market driven by stringent regulatory standards and demand for high-quality, reliable packaging solutions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 801.1 million with a net income of CNY 53.2 million, indicating a net profit margin of approximately 6.6%. Operating cash flow was robust at CNY 112.2 million, significantly covering capital expenditures of CNY 72.0 million, reflecting efficient cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Diluted EPS stood at CNY 0.35, demonstrating the firm's earnings capacity. The positive operating cash flow of CNY 112.2 million, which exceeded net income, underscores strong underlying earnings quality and effective conversion of profits into cash, supporting reinvestment and financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 108.9 million against total debt of CNY 432.0 million. This indicates a leveraged financial structure, though the company's ability to service this debt is supported by its consistent operating cash flow generation and profitability.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach with a dividend per share of CNY 0.346, which represents a nearly 99% payout ratio based on its EPS. This high distribution policy suggests a focus on returning capital to shareholders, potentially limiting retained earnings for aggressive internal growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.07 billion, the market assigns a price-to-earnings multiple based on the provided data. A beta of 0.43 indicates the stock has historically been less volatile than the broader market, which may reflect its defensive characteristics as a pharmaceutical supplier.

Strategic Advantages And Outlook

The company's strategic position is anchored in its specialization within the essential pharmaceutical packaging niche, benefiting from consistent demand driven by healthcare needs. Its long operating history since 1988 provides established manufacturing expertise. The outlook is tied to the stability of the Chinese pharmaceutical sector and the company's ability to navigate competitive and regulatory pressures while maintaining its market share.

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