investorscraft@gmail.com

Intrinsic ValueShanghai Yizhong Pharmaceutical Co., Ltd. (688091.SS)

Previous Close$53.66
Intrinsic Value
Upside potential
Previous Close
$53.66

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

Shanghai Yizhong Pharmaceutical operates as a specialized oncology-focused pharmaceutical company developing anti-tumor drugs within China's rapidly expanding healthcare market. The company's core revenue model centers on the research, development, and commercialization of innovative chemotherapeutic formulations, with its flagship product being a proprietary dosage form of paclitaxel—a widely used chemotherapy agent. Operating in the highly competitive specialty pharmaceuticals sector, Yizhong leverages its research capabilities to address the growing demand for cancer treatments in China, where rising cancer incidence rates and improving healthcare access create substantial market opportunities. The company maintains a niche position by focusing on formulation innovation rather than novel drug discovery, allowing it to potentially bring improved versions of established therapies to market with reduced development risk. Its Shanghai base provides access to China's premier medical research ecosystem and proximity to key regulatory authorities, supporting efficient clinical development and regulatory approval processes.

Revenue Profitability And Efficiency

The company reported revenue of CNY 173.5 million with modest net income of CNY 7.0 million, indicating thin margins in its current development stage. Operating cash flow of CNY 39.4 million suggests reasonable operational efficiency, though significant capital expenditures of CNY 80.0 million reflect heavy investment in research and development activities necessary for a clinical-stage pharmaceutical company.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.03, the company demonstrates limited current earnings power as expected for a development-stage biopharma firm. The substantial negative free cash flow, driven by high R&D investments, indicates the company is prioritizing future growth over near-term profitability, which is typical for emerging pharmaceutical companies building their product pipeline.

Balance Sheet And Financial Health

The balance sheet shows exceptional financial health with CNY 644.4 million in cash and equivalents and zero debt, providing substantial runway for continued R&D investment. This debt-free position with significant liquidity positions the company well to fund clinical development without immediate need for additional financing.

Growth Trends And Dividend Policy

Despite being in a capital-intensive growth phase, the company maintains a dividend of CNY 0.31 per share, suggesting confidence in its cash position and commitment to shareholder returns. This dividend policy is unusual for a development-stage pharmaceutical company and may reflect specific strategic considerations or regulatory requirements in the Chinese market.

Valuation And Market Expectations

The market capitalization of CNY 12.5 billion implies significant growth expectations beyond current financial metrics, with investors likely valuing the company's pipeline potential rather than present earnings. The negative beta of -0.322 suggests the stock exhibits defensive characteristics, potentially reflecting its status as a healthcare company with specialized oncology focus.

Strategic Advantages And Outlook

The company's strategic advantages include its focused oncology expertise, strong cash position, and debt-free balance sheet enabling sustained R&D investment. The outlook depends on successful clinical development and regulatory approval of its paclitaxel formulation and pipeline products in China's growing anti-tumor drug market, though execution risk remains inherent to pharmaceutical development.

Sources

Company financial reportsStock exchange disclosuresCompany description documents

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