investorscraft@gmail.com

Intrinsic ValueC.Q. Pharmaceutical Holding Co., Ltd. (000950.SZ)

Previous Close$6.05
Intrinsic Value
Upside potential
Previous Close
$6.05

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

C.Q. Pharmaceutical Holding Co., Ltd. operates as a comprehensive pharmaceutical distributor and manufacturer within China's healthcare sector. The company's core revenue model centers on the wholesale distribution of pharmaceutical products, serving as a critical link between manufacturers and healthcare providers across its regional footprint. Its operations encompass the development, manufacturing, and distribution of medicines, positioning it as an integrated player in the pharmaceutical supply chain. As a subsidiary of the Chongqing Chemical & Pharmaceutical Holding Group, the company leverages its long-established presence, dating back to 1950, to maintain a strong position in the Chongqing region and broader Southwest China market. This integrated approach, combining distribution with selective manufacturing, allows it to capture value across multiple stages of the pharmaceutical lifecycle. The company operates in a highly regulated but essential industry, providing a stable base of demand from hospitals, clinics, and pharmacies. Its market position is characterized by its regional dominance and the strategic advantage of being part of a larger industrial group, which provides operational synergies and stability.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 80.56 billion for the period, underscoring its significant scale within the pharmaceutical distribution market. However, net income of CNY 283 million indicates very thin margins, which is characteristic of the high-volume, low-margin wholesale distribution business. A negative operating cash flow of CNY 186.7 million, coupled with capital expenditures of CNY 250.5 million, suggests potential working capital intensity or timing differences in its cash conversion cycle, which merits close monitoring for a distributor.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.16, reflecting the modest profitability on a per-share basis. The negative operating cash flow presents a challenge in assessing true earnings power, as it indicates that reported net income has not yet been converted into cash from operations during this period. This dynamic highlights the capital-intensive nature of managing inventory and receivables in the pharmaceutical distribution industry.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 9.39 billion against total debt of CNY 20.86 billion, indicating a leveraged financial structure. This level of debt is significant relative to the company's equity and earnings, suggesting that a substantial portion of its operations are debt-financed. The company's financial health is therefore dependent on its ability to maintain stable cash flows to service its obligations, a common feature in asset-heavy distribution businesses.

Growth Trends And Dividend Policy

The company maintained a dividend policy, distributing CNY 0.06 per share. This payout represents a portion of its earnings, signaling a commitment to returning capital to shareholders despite the pressures on profitability and cash flow. Assessing organic growth trends from a single period is challenging, but the dividend provides a tangible return to investors within the context of its current financial performance.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.06 billion, the market valuation is significantly lower than the company's annual revenue, which may reflect investor concerns over its low profitability margins and leveraged balance sheet. A beta of 0.87 suggests the stock is slightly less volatile than the broader market, potentially viewed as a stable, albeit low-growth, entity within the essential healthcare sector.

Strategic Advantages And Outlook

The company's primary strategic advantages lie in its established regional presence, integrated business model, and affiliation with a larger state-owned enterprise group, which may provide regulatory and sourcing benefits. The outlook is tied to the steady demand of China's healthcare sector, but success will depend on improving operational efficiency to enhance profitability from its massive revenue base and effectively managing its substantial debt load in a potentially rising interest rate environment.

Sources

Company FinancialsShenzhen Stock Exchange

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