investorscraft@gmail.com

Intrinsic ValueJiangsu Aidea Pharmaceutical Co., Ltd. (688488.SS)

Previous Close$16.60
Intrinsic Value
Upside potential
Previous Close
$16.60

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

Jiangsu Aidea Pharmaceutical operates within China's competitive biotechnology and pharmaceutical sector, focusing on the development, production, and commercialization of a diverse portfolio of generic drugs and active pharmaceutical ingredients (APIs). Its core revenue model is derived from the sale of finished dosage forms, including a range of tablets, capsules, and granules targeting various therapeutic areas such as anti-infectives and cardiovascular treatments, alongside the sale of raw materials. The company's market position is that of a specialized domestic manufacturer, navigating a highly regulated environment that demands significant investment in compliance and R&D. Its strategy appears centered on supplying essential medicines within the Chinese healthcare system, competing on cost and manufacturing capability rather than novel drug discovery, which places it in a crowded mid-tier segment of the market.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 418 million for the period. However, operational efficiency was challenged, resulting in a significant net loss of nearly CNY 139 million and negative operating cash flow. This indicates substantial pressure on profitability and cash generation from core business activities during this fiscal year.

Earnings Power And Capital Efficiency

Earnings power was severely impacted, with a diluted EPS of -CNY 0.34. Capital expenditures of CNY 44.6 million, coupled with negative free cash flow, suggest investments are not currently translating into profitable returns, highlighting challenges in capital allocation and operational execution.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 335 million against total debt of CNY 315 million, providing a moderate liquidity buffer. The financial health is under strain from operating losses, but the current cash reserves offer some short-term stability to navigate this challenging period.

Growth Trends And Dividend Policy

Current trends reflect negative growth in profitability and cash flow. In line with its net loss position, the company did not distribute a dividend, conserving all capital to fund operations and its ongoing business strategy during this phase of financial difficulty.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.5 billion and a negative earnings figure, conventional P/E-based valuation is not applicable. The market's valuation likely incorporates expectations for a future recovery or potential long-term growth, despite the present weak financial performance.

Strategic Advantages And Outlook

The company's strategic advantage lies in its established manufacturing and product portfolio within the Chinese pharmaceutical market. The outlook remains uncertain, contingent on its ability to reverse operating losses, improve cash flow, and effectively execute its business plan in a competitive and regulated industry.

Sources

Provided company data and description

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