investorscraft@gmail.com

Intrinsic ValueJiangsu gdk Biotechnology Co., Ltd. (688670.SS)

Previous Close$20.66
Intrinsic Value
Upside potential
Previous Close
$20.66

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 GDK Biotechnology operates as a specialized vaccine developer and manufacturer within China's competitive biotechnology sector, focusing exclusively on human vaccine products for infectious disease prevention. The company's core revenue model centers on the research, development, production, and commercialization of vaccines, with current market offerings including quadrivalent influenza virus split vaccines and lyophilized human rabies vaccines. Its strategic positioning targets the growing demand for preventive healthcare solutions in China's expanding biopharmaceutical market. The company maintains a focused product pipeline addressing high-prevalence infectious diseases including influenza, rabies, chickenpox, shingles, and pneumonia, positioning itself to capture market opportunities in both routine immunization programs and emergency response scenarios. As a relatively small player founded in 2008 and based in Taizhou, GDK Biotechnology competes in a sector dominated by larger state-owned and multinational pharmaceutical companies, requiring strategic differentiation through specialized vaccine expertise and targeted market penetration.

Revenue Profitability And Efficiency

The company reported revenue of approximately 80.8 million CNY for the period, indicating modest commercial scale. However, significant challenges are evident with a net loss of 93.5 million CNY and negative operating cash flow of 131.4 million CNY, reflecting substantial investment requirements and operational inefficiencies. The negative EPS of -0.76 CNY further underscores current profitability challenges in the capital-intensive vaccine development sector.

Earnings Power And Capital Efficiency

Current earnings power remains constrained by the company's development stage, with negative profitability metrics indicating ongoing investment in research and production capabilities. The negative operating cash flow of 131.4 million CNY, coupled with capital expenditures of 38.5 million CNY, demonstrates significant capital consumption without immediate returns, characteristic of early-stage biotechnology companies building manufacturing infrastructure and clinical pipelines.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of 83.4 million CNY against total debt of 47.6 million CNY, providing some liquidity buffer but limited given the substantial cash burn rate. The financial position appears constrained, with negative cash flows potentially necessitating additional financing to sustain operations and continue development activities in the capital-intensive vaccine sector.

Growth Trends And Dividend Policy

As a development-stage biotechnology company, GDK maintains a zero dividend policy, reinvesting all available resources into research and product development. Growth is primarily driven by pipeline advancement rather than current commercial performance, with the company focusing on expanding its vaccine portfolio beyond current influenza and rabies products to address additional infectious diseases in its development pipeline.

Valuation And Market Expectations

With a market capitalization of approximately 1.94 billion CNY and negative earnings, the valuation reflects investor expectations for future pipeline success rather than current financial performance. The low beta of 0.306 suggests relatively lower volatility compared to the broader market, possibly indicating perceived stability in the essential healthcare nature of its business despite current financial challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on vaccine development within China's growing healthcare market. The outlook depends heavily on successful commercialization of pipeline products and regulatory approvals, with current financial metrics indicating a critical development phase requiring successful product launches to achieve sustainable operations and positive cash flow generation.

Sources

Company financial reportsStock exchange disclosuresCompany description data

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