investorscraft@gmail.com

Intrinsic ValueBeijing Kawin Technology Share-Holding Co., Ltd. (688687.SS)

Previous Close$21.97
Intrinsic Value
Upside potential
Previous Close
$21.97

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 Kawin Technology is a specialized biotechnology firm operating within China's healthcare sector, focusing primarily on the development and production of pharmaceutical products for liver diseases. Its core revenue model integrates proprietary drug sales, active pharmaceutical ingredient provision, and comprehensive contract manufacturing and clinical research services. The company's flagship products include recombinant human interferon alfa-2b injection and compound glycyrrhizin, which cater to significant unmet medical needs in hepatology. Its strategic partnerships with prominent investment firms like Legend Capital and Haitong Capital enhance its financial backing and industry connections. While its primary market is domestic, Kawin has successfully expanded its international footprint, serving customers across emerging markets including Pakistan, Colombia, and Russia, demonstrating a growing global presence. This dual focus on domestic strength and international diversification positions it uniquely within the competitive biopharmaceutical landscape, leveraging both in-house innovation and external collaborations to sustain its market position.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.23 billion with a net income of CNY 142.4 million, indicating a net margin of approximately 11.6%. Operating cash flow was positive at CNY 104.3 million, though significant capital expenditures of CNY 266.8 million reflect ongoing investments in production capacity and R&D, impacting free cash flow generation.

Earnings Power And Capital Efficiency

Kawin generated diluted EPS of CNY 0.85, demonstrating its earnings capability from its specialized product portfolio. The substantial capital expenditure relative to operating cash flow suggests a strategic focus on expanding manufacturing capabilities and advancing its pipeline, which may enhance future earnings power but currently pressures short-term capital efficiency.

Balance Sheet And Financial Health

The balance sheet is robust with cash and equivalents of CNY 902.8 million against total debt of CNY 245.6 million, providing a strong liquidity position and low leverage. This financial health supports ongoing R&D investments and potential strategic initiatives without immediate solvency concerns.

Growth Trends And Dividend Policy

Growth is driven by both domestic and international market expansion, as evidenced by its presence in multiple countries. The company paid a dividend of CNY 0.30 per share, indicating a commitment to shareholder returns while balancing reinvestment needs for future growth, typical of a maturing biotech firm.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.07 billion and a beta of 1.08, the market prices Kawin with higher volatility than the broader market, reflecting growth expectations in its niche therapeutic area. The valuation incorporates prospects for international expansion and pipeline development.

Strategic Advantages And Outlook

Kawin's strategic advantages include its focus on liver disease therapeutics, strategic partnerships, and dual revenue streams from proprietary products and contract services. The outlook is supported by its solid financial base and expansion into emerging markets, though it faces typical biotech risks like R&D outcomes and regulatory changes.

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