investorscraft@gmail.com

Intrinsic ValueBeijing Sun-Novo Pharmaceutical Research Co., Ltd. (688621.SS)

Previous Close$64.92
Intrinsic Value
Upside potential
Previous Close
$64.92

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

Beijing Sun-Novo Pharmaceutical Research operates as a specialized Contract Research Organization (CRO) within China's pharmaceutical sector, focusing on the research and development of chemical and peptide drugs. Its core revenue model is built on providing comprehensive, fee-for-service R&D solutions to pharmaceutical clients, encompassing pre-clinical studies, clinical research services, and regulatory consulting. The company serves a critical function in the drug development lifecycle, offering specialized services such as pharmacokinetic bioanalysis, impurity research, and consistency evaluations, which are essential for generic drug approval and innovation. Operating in a highly regulated and competitive market, Sun-Novo has established a niche by concentrating on specific therapeutic areas including dermatology, renal diseases, and analgesia. Its position is strengthened by its integrated service portfolio and deep expertise in peptide products, allowing it to capture value from both domestic pharmaceutical innovation and the generic drug market.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust revenue of CNY 1.08 billion, demonstrating strong demand for its CRO services. Profitability was solid with a net income of CNY 177.4 million, though operating cash flow of CNY 32 million was significantly lower, indicating potential timing differences in receivables or project-based cash generation. Capital expenditures were modest at CNY -30.5 million, reflecting a capital-light model focused on intellectual capital rather than heavy asset investment.

Earnings Power And Capital Efficiency

Sun-Novo exhibits solid earnings power, translating its revenue into a diluted EPS of CNY 1.58. The company's model is inherently efficient, requiring minimal capital expenditures relative to its revenue base, which suggests high returns on intellectual capital. The modest capex outlays are consistent with a service-oriented business that leverages human expertise and laboratory infrastructure rather than heavy fixed assets.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of CNY 565.6 million providing a significant buffer. Total debt stands at CNY 411.7 million, resulting in a conservative net cash position. This financial structure indicates a low-risk profile and ample capacity to fund ongoing operations and strategic initiatives without financial strain.

Growth Trends And Dividend Policy

The company has initiated a shareholder return policy, evidenced by a dividend per share of CNY 0.163. This distribution, coupled with its growth trajectory, suggests a balanced capital allocation strategy that rewards investors while retaining earnings for future expansion within the burgeoning Chinese pharmaceutical R&D market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.0 billion, the market assigns a significant premium to the company's current earnings, reflecting high growth expectations for the Chinese CRO sector. A beta of 0.288 indicates the stock is perceived as less volatile than the broader market, often a characteristic of defensive healthcare names.

Strategic Advantages And Outlook

Sun-Novo's strategic advantage lies in its specialized focus on peptide and chemical drug R&D within China's evolving regulatory landscape. The outlook is positive, supported by long-term tailwinds from pharmaceutical outsourcing and domestic innovation, though success is contingent on maintaining scientific excellence and navigating competitive pressures.

Sources

Company DescriptionFinancial Data Provided

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