investorscraft@gmail.com

Intrinsic ValueGuobang Pharma Ltd. (605507.SS)

Previous Close$27.46
Intrinsic Value
Upside potential
Previous Close
$27.46

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

Guobang Pharma operates as a vertically integrated pharmaceutical company specializing in both human and veterinary medicine within China's competitive healthcare sector. The company maintains a diversified revenue model through the research, development, production, and sale of active pharmaceutical ingredients (APIs), medication intermediates, and finished formulations. This comprehensive approach allows Guobang to capture value across multiple stages of the pharmaceutical supply chain, serving both therapeutic and animal health markets. The company's strategic positioning in Xinchang, a recognized pharmaceutical hub in China, provides advantages in terms of industry clustering and supply chain efficiency. Guobang's dual focus on human and veterinary products creates revenue diversification while leveraging shared expertise in pharmaceutical manufacturing. The company's established presence since 1996 has enabled it to develop robust manufacturing capabilities and regulatory compliance expertise in China's complex pharmaceutical landscape. This long-standing market position provides stability amid evolving regulatory requirements and competitive pressures in the specialty and generic drug manufacturing sector.

Revenue Profitability And Efficiency

The company generated CNY 5.89 billion in revenue with strong profitability, achieving net income of CNY 781.6 million, representing a healthy net margin of approximately 13.3%. Operating cash flow of CNY 706.4 million demonstrates solid cash generation from core operations, supporting ongoing business activities and strategic investments while maintaining financial flexibility.

Earnings Power And Capital Efficiency

Guobang exhibits robust earnings power with diluted EPS of CNY 1.4, reflecting efficient capital allocation across its pharmaceutical operations. The company maintains disciplined capital expenditure management, investing CNY 419.1 million in productive assets while generating substantial operating cash flow, indicating effective deployment of resources to support growth and maintain competitive manufacturing capabilities.

Balance Sheet And Financial Health

The balance sheet shows strong financial health with CNY 1.91 billion in cash and equivalents against modest total debt of CNY 321.9 million, resulting in a conservative debt-to-equity profile. This substantial liquidity position provides significant financial flexibility for research initiatives, capacity expansion, and potential strategic opportunities in the evolving pharmaceutical market.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns through a dividend per share of CNY 0.6058, indicating a balanced approach to capital allocation. This dividend policy, combined with retained earnings for growth initiatives, reflects management's confidence in sustainable cash generation and long-term value creation within the specialized pharmaceutical sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 12.7 billion, the company trades at multiples that reflect its position in the specialized pharmaceutical sector. The beta of 0.38 suggests lower volatility compared to the broader market, indicating investor perception of relative stability within the defensive healthcare industry amid market fluctuations.

Strategic Advantages And Outlook

Guobang's integrated business model spanning human and veterinary pharmaceuticals provides diversification benefits and operational synergies. The company's established manufacturing expertise, regulatory compliance capabilities, and strong balance sheet position it favorably to capitalize on growth opportunities in China's expanding healthcare market while navigating industry-specific challenges and regulatory developments.

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