investorscraft@gmail.com

Intrinsic ValueJiangsu Jibeier Pharmaceutical Co., Ltd. (688566.SS)

Previous Close$28.46
Intrinsic Value
Upside potential
Previous Close
$28.46

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 Jibeier Pharmaceutical operates as a specialized pharmaceutical manufacturer with a diversified portfolio spanning chemical preparations, proprietary Chinese medicine formulations, and bulk active pharmaceutical ingredients. The company's revenue model combines traditional pharmaceutical manufacturing with modern drug development, targeting therapeutic areas including immunology, cardiovascular health, respiratory conditions, and hepatic protection. Operating within China's competitive generic and specialty drug market, Jibeier maintains a niche position through its integration of Western chemical drugs and traditional Chinese medicine approaches. The company's strategic focus on developing treatments for depression, oncology, and gastrointestinal disorders demonstrates its commitment to expanding into higher-margin specialty therapeutic areas while leveraging its established manufacturing capabilities and distribution networks within the domestic healthcare system.

Revenue Profitability And Efficiency

The company generated CNY 896.5 million in revenue with robust net income of CNY 219.3 million, reflecting a healthy 24.5% net margin. Operating cash flow of CNY 215.3 million closely tracked net income, indicating strong earnings quality. Capital expenditures of CNY 174.5 million suggest ongoing investment in production capacity and R&D infrastructure to support future growth initiatives.

Earnings Power And Capital Efficiency

Jibeier demonstrates solid earnings power with diluted EPS of CNY 1.13, supported by efficient operations and focused product portfolio. The company maintains disciplined capital allocation with substantial operating cash flow generation relative to its market capitalization, indicating effective deployment of resources across its manufacturing and R&D activities.

Balance Sheet And Financial Health

The balance sheet appears strong with CNY 847.5 million in cash and equivalents against minimal total debt of CNY 20.8 million, resulting in a net cash position. This conservative financial structure provides significant flexibility for strategic investments, R&D funding, and potential market expansion opportunities without leverage constraints.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.26, representing a payout ratio of approximately 23% based on current EPS. This balanced capital return policy supports investor returns while retaining sufficient earnings for ongoing research initiatives and operational expansion within the competitive pharmaceutical sector.

Valuation And Market Expectations

With a market capitalization of CNY 7.58 billion, the company trades at approximately 8.5 times revenue and 34.5 times earnings. The beta of 0.548 suggests lower volatility relative to the broader market, potentially reflecting the defensive characteristics of its pharmaceutical business and stable cash flow generation.

Strategic Advantages And Outlook

Jibeier's integrated approach combining traditional Chinese medicine with modern pharmaceutical development provides competitive differentiation. The company's strong cash position and minimal debt support continued R&D investment in higher-margin specialty drugs while maintaining financial stability. Expansion into depression and oncology treatments could drive future growth in China's evolving healthcare market.

Sources

Company financial statementsStock 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