investorscraft@gmail.com

Intrinsic ValueCachet Pharmaceutical Co., Ltd. (002462.SZ)

Previous Close$16.40
Intrinsic Value
Upside potential
Previous Close
$16.40

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

Cachet Pharmaceutical operates as a comprehensive pharmaceutical distributor and retailer within China's expansive healthcare sector. The company generates revenue through a dual-pronged approach encompassing wholesale distribution to hospitals and retail operations via its owned chain stores. Its core activities include the supply of Western medicines, biological products, medical instruments, and traditional Chinese medicines, supplemented by pharmaceutical logistics services and limited manufacturing capabilities. This integrated model positions Cachet to capture value across multiple segments of the pharmaceutical supply chain. Operating primarily in Beijing with 150 retail outlets, the company serves both institutional and consumer markets, offering a diverse product portfolio that extends beyond pharmaceuticals to include health foods, cosmetics, and daily necessities. Cachet's market position is characterized by its regional strength and vertical integration, allowing it to navigate the competitive landscape of China's regulated pharmaceutical distribution industry, which is undergoing consolidation and reform. The company's established logistics infrastructure and hospital supply relationships provide a stable foundation, while its retail presence offers direct consumer access.

Revenue Profitability And Efficiency

Cachet Pharmaceutical generated substantial revenue of CNY 24.0 billion for the period, demonstrating its significant scale within the pharmaceutical distribution market. However, net income of CNY 160.7 million indicates relatively thin margins, which is characteristic of the wholesale distribution business model. The company maintained positive operating cash flow of CNY 180.4 million, though this was substantially lower than net income, suggesting potential working capital intensity. Capital expenditures were modest at CNY 15.4 million, reflecting a mature operational footprint with limited requirement for significant infrastructure investment.

Earnings Power And Capital Efficiency

The company's earnings power is reflected in a diluted EPS of CNY 0.55. The disparity between the high revenue base and the modest net income highlights the low-margin nature of pharmaceutical distribution. Operating cash flow, while positive, does not significantly exceed net income, indicating that earnings are not heavily augmented by non-cash items. The business model appears to require efficient management of receivables and inventory to sustain profitability given the competitive pressures on pricing in the sector.

Balance Sheet And Financial Health

Cachet maintains a strong liquidity position with cash and equivalents of CNY 2.22 billion. Total debt stands at CNY 2.75 billion, resulting in a net debt position that is manageable relative to its cash holdings and operating profile. The balance sheet structure suggests a company that utilizes debt financing for working capital and expansion needs but retains sufficient liquidity buffers. The overall financial health appears stable, supported by its asset base and ongoing operations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.17. This payout represents a significant portion of its earnings, indicating a shareholder-friendly capital allocation policy. Growth trends must be assessed in the context of China's evolving healthcare policies and drug distribution reforms, which can impact both volume and pricing. The retail network of 150 stores provides a platform for potential organic growth, subject to market conditions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.08 billion, the market values the company at a low multiple relative to its revenue, which is consistent with the low-margin profile of distribution businesses. The beta of 0.431 suggests the stock is perceived as less volatile than the broader market, possibly reflecting the defensive nature of the pharmaceutical industry. The valuation implies modest growth expectations and a focus on stability and dividend yield rather than rapid expansion.

Strategic Advantages And Outlook

Cachet's strategic advantages lie in its integrated model, combining wholesale and retail operations, and its established presence in the Beijing market. The outlook is tied to the long-term growth of China's healthcare consumption and the company's ability to navigate regulatory changes and industry consolidation. Success will depend on operational efficiency, maintaining strong supplier and client relationships, and potentially expanding its geographic or service footprint to enhance scale and profitability in a competitive landscape.

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