investorscraft@gmail.com

Intrinsic ValueRenhe Pharmacy Co., Ltd. (000650.SZ)

Previous Close$5.99
Intrinsic Value
Upside potential
Previous Close
$5.99

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

Renhe Pharmacy Co., Ltd. operates as a specialized pharmaceutical manufacturer in China's competitive healthcare sector, focusing on both traditional Chinese medicines and western pharmaceutical products. The company generates revenue through the production and sale of a diverse portfolio including oral solid and liquid preparations, various injections, topical formulations, and other drug dosage forms. This dual approach allows Renhe to cater to different segments of the domestic healthcare market, leveraging China's growing demand for both modern and traditional treatments. The company's comprehensive product range positions it to serve various therapeutic areas and distribution channels across the pharmaceutical value chain. Operating since 1996 from its Nanchang headquarters, Renhe has established manufacturing capabilities across multiple drug formulations, enabling it to address evolving healthcare needs while maintaining regulatory compliance in China's strictly controlled pharmaceutical environment. The company's market position reflects its ability to navigate the complex regulatory landscape while competing with both state-owned and private pharmaceutical enterprises in the specialized and generic drug manufacturing space.

Revenue Profitability And Efficiency

Renhe Pharmacy demonstrated solid financial performance with CNY 4.07 billion in revenue and net income of CNY 482 million, translating to a healthy net margin of approximately 11.8%. The company generated strong operating cash flow of CNY 557 million, significantly exceeding its net income, indicating quality earnings. Capital expenditures of CNY 286 million suggest ongoing investment in production capacity and operational improvements, supporting future growth potential in the competitive pharmaceutical manufacturing sector.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.35, reflecting efficient earnings generation relative to its capital structure. Operating cash flow substantially exceeded net income by approximately 15.6%, demonstrating robust cash conversion capabilities. This strong cash generation supports the company's ability to fund operations and strategic initiatives while maintaining financial flexibility in the capital-intensive pharmaceutical manufacturing industry.

Balance Sheet And Financial Health

Renhe maintains a conservative financial position with substantial cash reserves of CNY 2.33 billion against minimal total debt of CNY 81 million, resulting in a net cash position. This strong liquidity profile provides significant financial cushion and strategic optionality. The minimal leverage indicates a low-risk balance sheet structure, allowing the company to weather market fluctuations and pursue growth opportunities without significant financial constraints.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.15 per share, representing a payout ratio of approximately 43% based on diluted EPS. This balanced capital allocation strategy combines returning capital to shareholders while retaining earnings for reinvestment. The policy reflects management's confidence in sustainable cash generation and commitment to shareholder returns within the evolving Chinese pharmaceutical regulatory environment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.83 billion, the company trades at a P/E ratio of around 18.3 times based on current earnings. The beta of 1.12 indicates moderate sensitivity to broader market movements, slightly above the market average. This valuation reflects market expectations for steady performance in China's pharmaceutical sector, balancing growth prospects with regulatory considerations.

Strategic Advantages And Outlook

Renhe's strategic position benefits from its diversified product portfolio spanning both traditional and western medicines, providing resilience against market shifts. The company's extensive experience since 1996 and strong manufacturing capabilities across multiple dosage forms represent key competitive advantages. Looking forward, Renhe is well-positioned to capitalize on China's growing healthcare demand, though it must navigate evolving regulatory requirements and competitive pressures in the pharmaceutical manufacturing landscape.

Sources

Company financial statementsMarket 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