investorscraft@gmail.com

Intrinsic ValueChengDu ShengNuo Biotec Co.,Ltd. (688117.SS)

Previous Close$38.98
Intrinsic Value
Upside potential
Previous Close
$38.98

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

ChengDu ShengNuo Biotec operates as a specialized pharmaceutical company focused on the peptide drug market, engaging in comprehensive research, development, production, and global export of peptide-based therapeutics. The company's core revenue model derives from manufacturing and selling various peptide formulations including active pharmaceutical ingredients (APIs), solid tablets, freeze-dried powder injections, and pre-filled injection systems. Operating within China's rapidly expanding biopharmaceutical sector, ShengNuo Biotec has established itself as a niche player in peptide therapeutics, leveraging its specialized manufacturing capabilities and research expertise. The company serves both domestic and international markets, positioning itself as a reliable supplier of peptide-based medications while navigating the highly regulated pharmaceutical landscape. With over two decades of operation since its 2001 founding, the company has developed technical proficiency in peptide synthesis and formulation, though it operates in a competitive space dominated by larger pharmaceutical conglomerates.

Revenue Profitability And Efficiency

The company generated CNY 456 million in revenue with net income of CNY 50 million, reflecting a net margin of approximately 11%. Operating cash flow of CNY 25.3 million was significantly lower than net income, indicating potential working capital challenges. Capital expenditures of CNY -247 million suggest substantial investment activities, though the negative value requires verification from financial statements.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.44 demonstrates moderate earnings generation relative to the share count. The substantial capital expenditure outlay relative to operating cash flow indicates aggressive investment in capacity expansion or R&D, which may pressure near-term profitability but could enhance long-term competitive positioning in the specialized peptide market.

Balance Sheet And Financial Health

The company maintains CNY 219 million in cash against total debt of CNY 382 million, indicating a leveraged position. The debt-to-equity ratio appears elevated, though specific equity figures are unavailable. The liquidity position requires careful monitoring given the debt obligations and ongoing capital investment requirements.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.14 per share, representing a payout ratio of approximately 32% based on EPS. This balanced approach returns capital to shareholders while retaining earnings for growth initiatives. The specialized nature of peptide drugs suggests potential for market expansion, though specific growth rates are not provided in the available data.

Valuation And Market Expectations

With a market capitalization of CNY 6.38 billion, the company trades at approximately 14 times revenue and 127 times earnings, indicating high growth expectations from investors. The beta of 0.928 suggests slightly less volatility than the broader market, possibly reflecting the defensive nature of pharmaceutical investments.

Strategic Advantages And Outlook

The company's specialization in peptide therapeutics provides a competitive niche within China's pharmaceutical sector. Its export capabilities and diverse product portfolio across multiple dosage forms represent strategic strengths. However, the high valuation multiples imply significant execution pressure to deliver on growth expectations while managing financial leverage and substantial capital investment requirements.

Sources

Company financial reportingStock 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