GuiZhou SanLi Pharmaceutical Co.,Ltd (603439.SS) Bundle
Guizhou Sanli Pharmaceutical Co., Ltd. (603439.SS) has been delivering striking top-line momentum - 2.14 billion yuan in 2024 revenue, up 31.16% year-on-year from 1.63 billion, with H1 2024 already at 920 million yuan (+45.91%) and Q2 contributing 498 million (+76.87%) - driven by strong demand for its Kaitoujian spray and a 46% revenue lift from the Hanfang integration; profitability shows mixed signals with a 2024 net profit of 274 million yuan (net margin ~12.8%) and Q3 net profit of 77 million (+35.17% YoY) even as Q1 2025 EPS slipped to 0.10 yuan from 0.14, while forward-looking metrics project revenue of 2.333B/2.93B/3.667B yuan and net profit of 354M/458M/583M for 2024-2026 and ROE rising toward 22.1% by 2026; balance-sheet and market measures point to improving stability with debt-to-asset projected to fall from 41.5% (2023) to 27.1% (2026), a market cap of 5.08 billion yuan (Oct 9, 2025), P/E at 21.64, P/S 2.87, a dividend yield of 2.82% (0.34 yuan/share), and active buybacks of 7,869,300 shares (1.92%) totaling 99.95 million yuan - read on for a detailed breakdown of liquidity, valuation, risks and what these numbers mean for investors.
GuiZhou SanLi Pharmaceutical Co.,Ltd (603439.SS) - Revenue Analysis
GuiZhou SanLi Pharmaceutical Co.,Ltd (603439.SS) reported robust top-line growth in recent years driven by product demand, M&A integration and geographic/segment expansion. Key headline numbers for revenue performance:- 2024 full-year revenue: 2.14 billion yuan (up 31.16% vs. 2023: 1.63 billion yuan).
- 2023 revenue growth: +36.10% (vs. 2022).
- 2022 revenue growth: +27.94% (vs. 2021 baseline).
- H1 2024 revenue: 920 million yuan (H1 YoY +45.91%); Q2 2024 revenue: 498 million yuan (Q2 YoY +76.87%).
- Core product 'Kaitoujian' spray: expected Q2 2024 revenue growth >20% driven by strong market demand.
- Hanfang Pharmaceutical integration: contributed ~46% incremental revenue uplift to consolidated sales.
| Period | Revenue (RMB) | YoY Growth | Notes |
|---|---|---|---|
| 2022 | Approximately 1.21 billion | +27.94% | Organic growth, product mix shifts |
| 2023 | 1.63 billion | +36.10% | Stronger sales and initial M&A effects |
| 2024 (reported) | 2.14 billion | +31.16% | Full-year consolidation, Kaitoujian demand |
| 2024 H1 | 920 million | +45.91% | Q2 acceleration to 498 million (+76.87% YoY) |
| 2024 (projection) | 2.333 billion | - | Company guidance |
| 2025 (projection) | 2.930 billion | - | Management projection |
| 2026 (projection) | 3.667 billion | - | Management projection |
- Primary revenue drivers:
- Kaitoujian spray: sustained market uptake and channel expansion (Q2 2024 growth >20%).
- Hanfang Pharmaceutical integration: ~46% revenue accretion, broadened product portfolio and distribution.
- Sales uplift in H1 2024: 920 million yuan with double-digit sequential acceleration in Q2.
- Revenue trajectory and guidance:
- Company projects revenue of 2.333 billion yuan in 2024, rising to 2.93 billion in 2025 and 3.667 billion in 2026, implying continued mid-to-high-teens CAGR across the projection window.
GuiZhou SanLi Pharmaceutical Co.,Ltd (603439.SS) - Profitability Metrics
Key profitability figures for GuiZhou SanLi Pharmaceutical Co.,Ltd (603439.SS) reveal a company with solid margins and improving return on equity, alongside some short-term earnings variability.
- Reported net profit (2024, actual): 274 million yuan; implied net margin ~12.8%.
- Company net profit projections:
- 2024: 354 million yuan (projected)
- 2025: 458 million yuan (projected)
- 2026: 583 million yuan (projected)
- Projected year-on-year growth rates: 2024 +20.9%, 2025 +29.4%, 2026 +27.2% (based on company projections).
- Return on equity (ROE): projected 20.0% in 2024, rising to 22.1% by 2026.
- Trailing performance indicators:
- Net profit Q3 2024: 77 million yuan (+35.17% YoY).
- Net profit margin for first three quarters of 2024: 13.74% (down 2.50 percentage points YoY).
- EPS Q1 2025: 0.10 yuan vs 0.14 yuan in Q1 2024 (decline in quarterly earnings).
| Metric / Year | 2024 (actual) | 2024 (projected) | 2025 (projected) | 2026 (projected) |
|---|---|---|---|---|
| Net Profit (million yuan) | 274 | 354 | 458 | 583 |
| YoY Growth | - | +20.9% | +29.4% | +27.2% |
| Net Margin | ~12.8% | - | - | - |
| ROE | - | 20.0% (proj) | - | 22.1% (proj) |
| Q3 2024 Net Profit (million yuan) | 77 (up 35.17% YoY) | |||
| First 3Q 2024 Net Margin | 13.74% (down 2.50 ppt YoY) | |||
| EPS Q1 2025 vs Q1 2024 (yuan) | 0.10 (Q1 2025) vs 0.14 (Q1 2024) | |||
For additional context on the company's background and business model, see: GuiZhou SanLi Pharmaceutical Co.,Ltd: History, Ownership, Mission, How It Works & Makes Money
GuiZhou SanLi Pharmaceutical Co.,Ltd (603439.SS) - Debt vs. Equity Structure
GuiZhou SanLi Pharmaceutical's capital structure shows a clear shift toward lower leverage over the 2023-2026 forecast window, improving solvency and flexibility for growth or R&D deployment.- Debt-to-asset ratio: projected decline from 41.5% (2023) to 27.1% (2026), reflecting deleveraging and/or faster asset growth relative to liabilities.
- Share repurchase program (as of 2025-07-31): 7,869,300 shares repurchased, representing 1.92% of issued shares, at a total cost of ¥99,954,426.00.
- Market capitalization (2025-10-09): ¥5.08 billion - a 4.20% increase year-over-year.
- Enterprise value: ¥5.62 billion, signaling modest net-debt-adjusted valuation above market cap.
- Valuation and risk metrics: P/E = 21.64; Beta = 0.82 (lower volatility vs. market).
| Metric | 2023 | 2024 (est.) | 2025 (est.) | 2026 (proj.) |
|---|---|---|---|---|
| Debt-to-Asset Ratio | 41.5% | 35.0% | 30.2% | 27.1% |
| Market Capitalization (¥) | - | - | 4.87 billion (prior 12 mo) | 5.08 billion (2025-10-09) |
| Enterprise Value (¥) | - | - | - | 5.62 billion |
| P/E Ratio | - | - | 21.64 | 21.64 |
| Beta | - | - | 0.82 | 0.82 |
| Share Repurchases (cumulative) | - | - | 7,869,300 shares | 7,869,300 shares (1.92% of issued); ¥99,954,426.00 |
- Implications for investors:
- Lower debt-to-asset ratio reduces financial distress risk and increases capacity for capital allocation to capex, M&A, or R&D.
- Share buybacks (1.92% of shares) signal use of free cash flow to support EPS and return capital.
- Enterprise value modestly above market cap suggests net debt is present but not excessive; monitor cash vs. debt trends.
- P/E of 21.64 implies moderate earnings-based valuation - pair with growth outlook and margin stability when assessing price fairness.
- Beta of 0.82 indicates relative defensive characteristics vs. broader market swings.
GuiZhou SanLi Pharmaceutical Co.,Ltd (603439.SS) - Liquidity and Solvency
GuiZhou SanLi Pharmaceutical reported operating cash flow of 107 million yuan in 2024, indicating solid cash generation from core operations. Capital expenditures totaled 45 million yuan in 2024, reflecting continued investment in production capacity and R&D.
- Operating cash flow (2024): 107 million yuan
- Capital expenditures (2024): 45 million yuan
- Short-term liquidity metrics (current ratio, quick ratio): not specified in available data
- Interest coverage ratio: not specified in available data
- Cash conversion cycle: not specified in available data
- Solvency ratio / long-term solvency metrics: not specified in available data
| Metric | Value (2024) | Notes |
|---|---|---|
| Operating cash flow | 107 million yuan | Positive cash from operations |
| Capital expenditures | 45 million yuan | Investment in capacity and R&D |
| Current ratio | Not specified | Unable to assess short-term liquidity |
| Quick ratio | Not specified | Unable to assess immediate liquidity |
| Interest coverage ratio | Not specified | Unable to assess interest-servicing capacity |
| Cash conversion cycle | Not specified | Unable to assess working capital efficiency |
| Solvency ratio | Not specified | Unable to assess long-term financial stability |
For broader context on the company's background and strategy, see: GuiZhou SanLi Pharmaceutical Co.,Ltd: History, Ownership, Mission, How It Works & Makes Money
GuiZhou SanLi Pharmaceutical Co.,Ltd (603439.SS) - Valuation Analysis
Key market and valuation metrics for GuiZhou SanLi Pharmaceutical indicate a moderate market valuation with a shareholder yield component via dividends. Below are the principal figures investors should note as of October 9, 2025.
- Market capitalization: 5.08 billion yuan (up 4.20% over the past year)
- Price-to-Earnings (P/E): 21.64 - suggests moderate valuation relative to reported earnings
- Price-to-Sales (P/S): 2.87 - indicates a middle-range valuation relative to revenue
- Dividend per share: 0.34 yuan; Dividend yield: 2.82% - provides a modest cash return to shareholders
- Price-to-Book (P/B): not specified in available data
- EV/EBITDA: not specified in available data
| Metric | Value | Notes |
|---|---|---|
| Market Capitalization | 5.08 billion CNY | 4.20% change over 12 months (as of 2025-10-09) |
| P/E Ratio | 21.64 | Moderate valuation vs. earnings |
| P/S Ratio | 2.87 | Mid-range relative to sales |
| P/B Ratio | - | Data not available |
| EV/EBITDA | - | Data not available |
| Dividend per Share | 0.34 CNY | Paid to shareholders; supports yield |
| Dividend Yield | 2.82% | Moderate income component |
- Missing P/B and EV/EBITDA metrics limit complete valuation cross-checks (book-value and cash-profitability lenses).
- Given the P/E of 21.64 and P/S of 2.87, relative valuation should be checked against peers and sector medians to determine whether the stock is fairly priced, expensive, or discount-priced.
- Dividend yield of 2.82% may be attractive to income-oriented investors but should be assessed alongside payout sustainability and earnings stability.
For context on corporate direction and long-term goals that can affect valuation drivers, see: Mission Statement, Vision, & Core Values (2026) of GuiZhou SanLi Pharmaceutical Co.,Ltd.
GuiZhou SanLi Pharmaceutical Co.,Ltd (603439.SS) - Risk Factors
Key financial metrics and projections highlight both growth potential and salient risks investors should monitor closely.
- Profitability pressure: net profit margin for the first three quarters of 2024 was 13.74%, down 2.50 percentage points year-on-year, signaling compression in margins and/or higher costs.
- Near-term earnings softness: EPS for Q1 2025 was 0.10 yuan versus 0.14 yuan in Q1 2024, reflecting lower quarterly profitability and potential volatility in operating results.
- Projected net profit trajectory: management/analyst projections show net profit of 354 million yuan (2024), 458 million yuan (2025), and 583 million yuan (2026), with year-on-year growth of 20.9%, 29.4%, and 27.2% respectively - indicating expected recovery but also reliance on execution.
- Leverage dynamics: reported debt-to-asset ratio is expected to decline from 41.5% (2023) to 27.1% by 2026, improving balance-sheet stability but reflecting historically higher leverage that could have constrained flexibility.
- Investment-related drag: capital expenditures in 2024 totaled 45 million yuan, pointing to ongoing investment in production and R&D that may depress short-term margins while aiming to support medium-term growth.
- Interest coverage uncertainty: the available data does not specify an interest coverage ratio, making external assessment of the company's ability to service interest-bearing debt incomplete and a material informational gap.
| Metric | 2023 | 2024 (proj / actual) | 2025 (proj) | 2026 (proj) |
|---|---|---|---|---|
| Net Profit (million yuan) | - | 354 | 458 | 583 |
| YoY Net Profit Growth | - | 20.9% | 29.4% | 27.2% |
| Net Profit Margin (first 3Q) | 16.24% (2023 baseline) | 13.74% (first 3Q 2024) | - | - |
| EPS (Q1) | 0.14 yuan (Q1 2024) | - | 0.10 yuan (Q1 2025) | - |
| Debt-to-Asset Ratio | 41.5% (2023) | - | - | 27.1% (2026 proj) |
| Capital Expenditures | - | 45 million yuan (2024) | - | - |
| Interest Coverage Ratio | Not specified | Not specified | Not specified | Not specified |
- Operational execution risk: achieving the projected net profit growth rates (20.9%-29.4% annually) requires sustained sales growth, margin recovery, and successful ROI on the 45 million yuan capex; shortfalls would materially affect guidance.
- Margin sensitivity: a 2.5 percentage-point drop in net margin year-on-year implies sensitivity to raw material, manufacturing, or SG&A cost swings-adverse input-price or pricing pressures could further compress returns.
- Leverage tail risk: while debt-to-asset is forecast to improve to 27.1% by 2026, prior higher leverage (41.5% in 2023) combined with opaque interest-coverage data increases refinancing and solvency risk under stress scenarios.
- Liquidity and disclosure gaps: absence of a disclosed interest coverage ratio and limited detail on cashflow generation trends reduce visibility into the firm's ability to service debt and fund capex without equity or new borrowings.
- Earnings volatility: quarterly EPS decline (Q1 2025 vs Q1 2024) suggests earnings volatility that could amplify stock price swings and investor risk, especially if growth depends on one-off product launches or market timing.
- Execution concentration: reliance on successful roll-out of capacity/R&D funded by current capex implies execution risk-delays or lower-than-expected commercial uptake would impact projected margins and net profit.
For broader context on the company's stated direction and values that may affect strategic decisions, see: Mission Statement, Vision, & Core Values (2026) of GuiZhou SanLi Pharmaceutical Co.,Ltd.
GuiZhou SanLi Pharmaceutical Co.,Ltd (603439.SS) Growth Opportunities
The integration of Hanfang Pharmaceutical has materially accelerated top-line expansion and market reach, driving a reported 46% increase in revenue since consolidation. Strong product-level momentum centers on the core 'Kaitoujian' spray, which recorded robust demand and an expected revenue uplift exceeding 20% in Q2 2024.- Hanfang integration: +46% revenue contribution (post-integration impact on consolidated sales).
- 'Kaitoujian' spray: >20% revenue growth contribution in Q2 2024 driven by volume and channel gains.
- Market sentiment: market capitalization of ¥5.08 billion as of 2025-10-09, a 4.20% increase over the prior 12 months.
- Risk profile: beta = 0.82, indicating lower volatility vs. broader market - attractive for risk-averse investors.
| Year | Projected Revenue (¥, billion) | Projected Net Profit (¥, million) | Net Profit YoY Growth |
|---|---|---|---|
| 2024 | 2.333 | 354 | 20.9% |
| 2025 | 2.930 | 458 | 29.4% |
| 2026 | 3.667 | 583 | 27.2% |
- Revenue trajectory: modeled compound growth from ¥2.333B (2024) to ¥3.667B (2026) implies strong mid-term expansion driven by product strength and M&A synergies.
- Profitability: net profit rising from ¥354M (2024) to ¥583M (2026) with double-digit YoY increases reflects operating leverage and improved margin capture.
- Valuation context: ¥5.08B market cap (2025-10-09) with modest 12-month appreciation (4.20%) - suggests room for re-rating if growth execution continues.
- Volatility and suitability: beta 0.82 supports positioning for investors seeking lower-beta exposure in the healthcare/pharmaceutical segment.

GuiZhou SanLi Pharmaceutical Co.,Ltd (603439.SS) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.