investorscraft@gmail.com

Intrinsic ValueSunshine Guojian Pharmaceutical (Shanghai) Co., Ltd (688336.SS)

Previous Close$60.22
Intrinsic Value
Upside potential
Previous Close
$60.22

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

Sunshine Guojian Pharmaceutical operates as a specialized biopharmaceutical company focused on the research, development, manufacturing, and commercialization of innovative antibody drugs primarily for the Chinese healthcare market. The company's core revenue model centers on developing targeted biologic therapies for autoimmune diseases, oncology, and other chronic conditions, with commercialized products including YISAIPU (a TNF inhibitor for rheumatism), Xenopax (anti-CD25 monoclonal antibody), and Cipterbin (anti-HER2 monoclonal antibody). Operating within China's rapidly expanding biopharmaceutical sector, the company has established itself as a domestic player in the monoclonal antibody space, leveraging its integrated platform from discovery to commercialization. Its market position is characterized by a focus on biosimilars and novel biologics that address significant unmet medical needs in specialized therapeutic areas, competing with both multinational pharmaceutical companies and domestic innovators in China's highly regulated but growing biologic drug market.

Revenue Profitability And Efficiency

The company generated CNY 1.19 billion in revenue with exceptional profitability, achieving net income of CNY 704.6 million representing a 59% net margin. Operating cash flow of CNY 281.1 million demonstrates solid cash generation, though capital expenditures of CNY 280.8 million indicate significant ongoing investment in manufacturing and R&D capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

Sunshine Guojian exhibits strong earnings power with diluted EPS of CNY 1.14, reflecting efficient capital allocation to high-margin biologic products. The company maintains a capital-light model relative to traditional pharmaceuticals, leveraging antibody technology platforms to develop targeted therapies with favorable risk-adjusted returns on invested capital in China's growing biologic market.

Balance Sheet And Financial Health

The balance sheet remains robust with CNY 459.5 million in cash and equivalents against minimal total debt of CNY 50.0 million, indicating a net cash position and strong financial flexibility. This conservative capital structure provides ample capacity for continued R&D investment and potential business development opportunities without significant financial leverage concerns.

Growth Trends And Dividend Policy

The company maintains a balanced capital return policy, distributing CNY 0.123 per share in dividends while retaining substantial earnings for reinvestment. This approach supports both shareholder returns and funding for the extensive pipeline of antibody drugs in development for autoimmune diseases and oncology indications in the Chinese market.

Valuation And Market Expectations

With a market capitalization of CNY 33.7 billion, the company trades at approximately 28 times revenue and 48 times earnings, reflecting market expectations for continued growth in China's biologic drug market. The beta of 0.698 suggests lower volatility than the broader market, potentially indicating perceived stability in its specialized niche.

Strategic Advantages And Outlook

The company's integrated antibody development platform and established commercial products provide competitive advantages in China's evolving biologic landscape. Future success will depend on pipeline execution, regulatory approvals, and commercial execution in a market experiencing increasing competition and evolving reimbursement policies for innovative therapies.

Sources

Company financial reportsStock exchange disclosuresCompany description materials

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