investorscraft@gmail.com

Intrinsic ValueZhejiang Zhenyuan Share Co., Ltd. (000705.SZ)

Previous Close$9.44
Intrinsic Value
Upside potential
Previous Close
$9.44

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

Zhejiang Zhenyuan Share Co., Ltd. operates as an integrated pharmaceutical enterprise with a heritage dating back to 1752, positioning it as one of China's oldest pharmaceutical companies. The company maintains a diversified portfolio spanning Chinese patent medicines, traditional Chinese medicinal materials, chemical preparations, and medical devices, serving both domestic and international markets. Its operations are segmented into pharmaceutical commerce and health services, leveraging the established Zhenyuan and Zhenyuantang brands that carry historical significance in traditional Chinese medicine. Within China's highly fragmented pharmaceutical sector, Zhenyuan occupies a niche position combining centuries of traditional medicine expertise with modern pharmaceutical distribution capabilities. The company's business model integrates manufacturing, wholesale distribution, and retail pharmacy operations, creating a vertically oriented presence in the healthcare value chain. This approach allows Zhenyuan to maintain control over product quality while capturing margins across multiple stages of the pharmaceutical supply ecosystem, though it operates at a smaller scale compared to national pharmaceutical giants.

Revenue Profitability And Efficiency

The company generated CNY 3.74 billion in revenue for the period, with net income of CNY 34.7 million reflecting thin margins in the competitive pharmaceutical distribution sector. Operating cash flow of CNY 76.1 million indicates reasonable cash generation from core operations, though capital expenditures of CNY -331.4 million suggest significant investment activity. The modest net income relative to revenue highlights the margin pressures typical in pharmaceutical commerce, where distribution efficiencies are critical to profitability.

Earnings Power And Capital Efficiency

Zhenyuan reported diluted earnings per share of CNY 0.10, demonstrating modest earnings power given its scale. The company's capital allocation appears focused on maintaining its integrated operations, with substantial capital expenditures indicating ongoing investments in manufacturing or distribution infrastructure. The relationship between operating cash flow and capital expenditures suggests the company is reinvesting heavily in its business operations rather than generating significant free cash flow.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 549.4 million in cash and equivalents against total debt of CNY 414.3 million, indicating a solid liquidity position. This debt level appears manageable relative to the company's cash reserves and operating profile. The balance sheet structure suggests a focus on maintaining financial stability rather than aggressive leverage, which aligns with the company's established position in a regulated industry.

Growth Trends And Dividend Policy

Zhenyuan demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.06, representing a 60% payout ratio based on diluted EPS. This dividend policy indicates management's confidence in sustainable earnings despite the company's modest profitability metrics. The company's growth trajectory appears measured, focusing on maintaining its niche position in the pharmaceutical market while supporting shareholder returns through consistent dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.13 billion, the company trades at a significant premium to its earnings, reflecting market expectations for its established brand and historical positioning in traditional Chinese medicine. The beta of 0.47 indicates lower volatility compared to the broader market, suggesting investors view the company as a defensive holding within the healthcare sector. This valuation multiple incorporates the company's heritage value and niche market position.

Strategic Advantages And Outlook

Zhejiang Zhenyuan's primary strategic advantage lies in its historical brand recognition and deep roots in traditional Chinese medicine, providing differentiation in a competitive market. The company's outlook is tied to the growing demand for traditional healthcare products in China, though it faces challenges scaling against larger pharmaceutical distributors. Maintaining quality standards while navigating regulatory requirements will be crucial for preserving its brand equity and market position going forward.

Sources

Company filingsMarket 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