investorscraft@gmail.com

Intrinsic ValueShanghai Allist Pharmaceuticals Co., Ltd. (688578.SS)

Previous Close$98.58
Intrinsic Value
Upside potential
Previous Close
$98.58

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 Allist Pharmaceuticals operates as a specialized biopharmaceutical company focused on the research, development, and commercialization of innovative oncology therapeutics within China's rapidly expanding healthcare market. The firm's core revenue model is built upon the successful development and subsequent sales of proprietary cancer treatments, targeting significant unmet medical needs in tumor diseases. Its strategic positioning leverages deep R&D capabilities to bring novel drugs to market, securing a niche in the competitive oncology sector. By concentrating on high-value specialty pharmaceuticals, Allist aims to capture market share through differentiated products that offer improved efficacy or safety profiles. The company's operations are deeply integrated into China's domestic pharmaceutical ecosystem, benefiting from supportive regulatory trends and increasing healthcare expenditure. This focused approach allows it to compete effectively against both larger diversified pharma firms and smaller biotechs, establishing a reputation as a dedicated oncology innovator.

Revenue Profitability And Efficiency

The company reported robust revenue of approximately CNY 3.56 billion, demonstrating strong commercial traction for its oncology portfolio. Net income reached CNY 1.43 billion, reflecting a high net profit margin of around 40%, indicative of a profitable and efficient operation with valuable intellectual property. Operating cash flow of CNY 1.57 billion significantly exceeded capital expenditures, highlighting excellent cash generation from core business activities.

Earnings Power And Capital Efficiency

Allist exhibits formidable earnings power, with diluted EPS of CNY 3.18. The substantial operating cash flow, which comfortably funds R&D investments and strategic initiatives, underscores exceptional capital efficiency. The minimal capital expenditure relative to cash flow suggests a capital-light business model focused on high-return research and development rather than heavy manufacturing infrastructure.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a large cash position of CNY 587 million and a negligible total debt of just CNY 302,499. This results in a significant net cash position, providing immense financial flexibility to fund future R&D endeavors and weather potential market volatility without leverage-related risks.

Growth Trends And Dividend Policy

The company's financial profile suggests a growth-oriented strategy, reinvesting its substantial profits back into the business to fuel further drug development. Despite this focus, it maintains a shareholder-friendly policy, evidenced by a dividend per share of CNY 0.8, offering a direct return alongside potential capital appreciation from its growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 50.5 billion, the market assigns a significant premium, reflecting high expectations for the future commercial success of its pipeline and existing products. A beta of 0.527 indicates the stock has been less volatile than the broader market, potentially viewed as a relatively stable growth story within the biotech sector.

Strategic Advantages And Outlook

Allist's key advantage lies in its focused R&D expertise in oncology, a high-growth therapeutic area in China. Its strong financial position provides a durable competitive moat to sustain long development cycles. The outlook is positive, contingent on successful clinical advancements and the commercialization of new products to drive future revenue streams.

Sources

Company Financial ReportsShanghai Stock Exchange Filings

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