investorscraft@gmail.com

Intrinsic ValueSinopep-Allsino Bio Pharmaceutical Co.,Ltd. (688076.SS)

Previous Close$36.19
Intrinsic Value
Upside potential
Previous Close
$36.19

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

Sinopep-Allsino Bio is a specialized Chinese biopharmaceutical firm operating in the peptide and small molecule drug sector. Its core revenue model integrates proprietary drug development with contract services, generating income from both product sales and CDMO/CMO projects. The company's portfolio includes therapeutic formulations for immunology, cardiovascular disease, type 2 diabetes, obesity, and antiviral treatments, positioning it within high-growth therapeutic areas in China's healthcare market. Its market position is strengthened by vertical integration, spanning research, production, and technical services, which allows it to capture value across the pharmaceutical supply chain. This dual approach mitigates risk by balancing innovative drug commercialization with stable contract manufacturing revenue, catering to domestic demand for both novel therapies and cost-effective production solutions.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 1.62 billion and net income of CNY 404 million, translating to a healthy net margin of approximately 25%. This indicates strong operational efficiency and effective cost management within its specialized biopharmaceutical operations, supporting sustained profitability in a competitive market.

Earnings Power And Capital Efficiency

Sinopep-Allsino demonstrated solid earnings power with diluted EPS of CNY 1.31. Operating cash flow was positive at CNY 400 million, though significant capital expenditures of CNY -1.09 billion reflect heavy investment in capacity and R&D, underscoring a growth-oriented strategy that prioritizes future expansion over short-term cash retention.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 571 million against total debt of CNY 1.51 billion, indicating moderate leverage. This debt level, combined with substantial capex, suggests strategic borrowing to fund growth initiatives, with financial health dependent on continued operational cash generation and successful project execution.

Growth Trends And Dividend Policy

Growth is driven by R&D in peptides and small molecules, with a focus on metabolic and antiviral drugs. The company maintains a shareholder-friendly approach, distributing a dividend of CNY 0.8 per share, balancing returns with reinvestment needs to support its expansion and innovation pipeline in the biopharmaceutical sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.9 billion and a beta of 0.515, the market values Sinopep-Allsino as a relatively stable growth stock within biotechnology. This valuation reflects expectations for continued innovation and market penetration in China's expanding pharmaceutical and contract manufacturing segments.

Strategic Advantages And Outlook

Strategic advantages include integrated R&D and manufacturing capabilities, expertise in peptide therapeutics, and a diversified revenue base from both proprietary and contract projects. The outlook is positive, leveraging China's growing healthcare demand and its niche focus on specialized drug development and production services.

Sources

Company description and financial data providedShanghai Stock Exchange filings

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