investorscraft@gmail.com

Intrinsic ValueZhejiang East Asia Pharmaceutical Co., Ltd. (605177.SS)

Previous Close$21.43
Intrinsic Value
Upside potential
Previous Close
$21.43

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 East Asia Pharmaceutical operates as a specialized pharmaceutical manufacturer focused on active pharmaceutical ingredients (APIs) and finished dosage forms including tablets, granules, and capsules. The company has established a vertically integrated production model spanning from raw material processing to final drug formulation, serving both domestic Chinese and international markets. Founded in 1992 and headquartered in Taizhou, China, the company leverages its long-standing industry presence to maintain relationships with pharmaceutical distributors and manufacturers. Its market position is characterized by a focus on generic pharmaceuticals and intermediate products, operating within China's highly competitive but growing pharmaceutical sector. The company targets both prescription and over-the-counter markets, with manufacturing capabilities designed to meet regulatory standards across multiple jurisdictions. While not a market leader, it maintains a stable niche presence through its diversified product portfolio and established manufacturing expertise in the rapidly evolving Asian pharmaceutical landscape.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.20 billion for the period but experienced significant challenges with a net loss of CNY 100.66 million. This negative profitability reflects operational inefficiencies or market pressures affecting the pharmaceutical sector. The negative operating cash flow of CNY 156.55 million further indicates substantial working capital requirements or operational cash burn during this period.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.90 demonstrates weak earnings power currently, while substantial capital expenditures of CNY 211.61 million suggest ongoing investment in production capacity. The negative cash flow from operations relative to capital investments indicates potential strain on internal funding capabilities and raises questions about near-term capital efficiency metrics.

Balance Sheet And Financial Health

The balance sheet shows CNY 513.18 million in cash against total debt of CNY 780.98 million, indicating moderate liquidity but concerning leverage levels. The debt-to-equity position requires careful monitoring, though the cash position provides some near-term financial flexibility in a capital-intensive industry.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.33 per share, suggesting management's commitment to shareholder returns. The negative growth trends in earnings contrast with ongoing capital investments, indicating a strategic focus on long-term capacity rather than short-term profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.23 billion and negative earnings, traditional valuation metrics are challenging to apply. The beta of 0.85 suggests slightly less volatility than the broader market, reflecting the defensive nature of pharmaceutical investments despite current operational headwinds.

Strategic Advantages And Outlook

The company's long-established presence since 1992 and vertical integration provide foundational strengths, though current financial performance indicates significant operational challenges. The outlook depends on improving operational efficiency, managing debt levels, and leveraging China's growing pharmaceutical market to return to profitability.

Sources

Company financial statementsShanghai Stock 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