investorscraft@gmail.com

Intrinsic ValueAurisco Pharmaceutical Co.,Ltd. (605116.SS)

Previous Close$28.69
Intrinsic Value
Upside potential
Previous Close
$28.69

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

Aurisco Pharmaceutical operates as a specialized pharmaceutical company engaged in the research, development, and manufacturing of high-value intermediates, specialty active pharmaceutical ingredients (APIs), and formulations for global markets. The company maintains a diversified product portfolio spanning steroids, oncology drugs, antiretroviral therapies, and other specialized APIs, serving pharmaceutical manufacturers worldwide. Its business model integrates both proprietary product development and contract manufacturing services, providing comprehensive chemical synthesis and API development capabilities. This dual revenue approach positions Aurisco within the competitive pharmaceutical outsourcing sector while maintaining proprietary product margins. The company leverages its established manufacturing infrastructure in China to deliver cost-effective solutions while maintaining quality standards required for global pharmaceutical supply chains. Aurisco's market position reflects its specialization in complex chemical synthesis and regulatory compliance capabilities, serving both domestic Chinese and international pharmaceutical markets with technically demanding products.

Revenue Profitability And Efficiency

Aurisco generated CNY 1.48 billion in revenue with net income of CNY 354.8 million, demonstrating a healthy net margin of approximately 24%. The company maintained strong profitability metrics despite significant capital investments, reflecting efficient operations within the specialized pharmaceutical ingredients sector. Operating cash flow of CNY 332.4 million supports ongoing business operations and strategic initiatives.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.89, indicating solid earnings generation relative to its market capitalization. Substantial capital expenditures of CNY 540.3 million suggest significant investment in production capacity and research capabilities, positioning for future growth. These investments reflect management's confidence in expanding its API and contract manufacturing businesses.

Balance Sheet And Financial Health

Aurisco maintains a conservative financial position with CNY 769.4 million in cash against total debt of CNY 942.2 million, indicating manageable leverage. The balance sheet supports ongoing operations while providing flexibility for strategic investments. The company's financial structure appears appropriate for its growth stage within the capital-intensive pharmaceutical sector.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.29, representing a payout ratio of approximately 33% based on current EPS. This balanced approach supports both investor returns and reinvestment in business growth. The substantial capital expenditure program indicates focus on capacity expansion and technological advancement.

Valuation And Market Expectations

With a market capitalization of CNY 9.19 billion, the company trades at approximately 26 times earnings, reflecting market expectations for growth in the specialized pharmaceutical ingredients sector. The negative beta of -0.152 suggests low correlation with broader market movements, typical for specialized healthcare companies with unique business drivers.

Strategic Advantages And Outlook

Aurisco's strategic position in high-value API manufacturing and contract services provides competitive advantages through technical expertise and regulatory compliance capabilities. The company's focus on complex molecules and established manufacturing infrastructure supports sustainable growth in global pharmaceutical supply chains. Ongoing investments in capacity and research should strengthen its market position.

Sources

Company financial statementsStock exchange disclosuresCompany description documentation

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