investorscraft@gmail.com

Intrinsic ValueChina Traditional Chinese Medicine Holdings Co. Limited (0570.HK)

Previous CloseHK$2.06
Intrinsic Value
Upside potential
Previous Close
HK$2.06

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

China Traditional Chinese Medicine Holdings operates as a vertically integrated pharmaceutical company specializing in traditional Chinese medicine products within China's healthcare sector. The company generates revenue through the research, development, production, and distribution of TCM products including granules, finished drugs, decoction pieces, and healthcare supplements. Its comprehensive business model spans the entire value chain from medicinal herb cultivation and manufacturing to pharmaceutical trading, marketing services, and retail operations through hospital networks and pharmacy channels. As a established player with historical roots dating back to 1573, the company maintains a significant position in China's growing TCM market, leveraging its heritage brand and integrated operations to serve both institutional and retail customers. The company's diverse service offerings including property leasing and consulting services provide additional revenue streams while supporting its core pharmaceutical operations in a highly regulated industry.

Revenue Profitability And Efficiency

The company generated HKD 16.51 billion in revenue for the period, demonstrating substantial scale in the TCM market. However, net income of HKD 54.07 million reflects thin margins, indicating competitive pressures or high operational costs. Strong operating cash flow of HKD 2.58 billion suggests effective working capital management and cash conversion from core operations despite profitability challenges.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0107 indicates modest earnings generation relative to the share count. The significant operating cash flow relative to net income suggests non-cash charges affecting profitability. Capital expenditures of HKD 511 million represent substantial investment in maintaining and expanding production capabilities and medicinal herb plantations.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 3.87 billion in cash and equivalents. Total debt of HKD 4.02 billion appears manageable given the cash position and operating cash flow generation. The balance sheet structure supports ongoing operations while providing flexibility for strategic investments in the capital-intensive pharmaceutical industry.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with a payout of HKD 0.0035 per share, reflecting commitment to shareholder returns while preserving capital for growth initiatives. The modest earnings level suggests current focus may be on reinvestment and market expansion rather than aggressive dividend growth in the near term.

Valuation And Market Expectations

With a market capitalization of HKD 11.13 billion, the company trades at approximately 0.67 times revenue, reflecting market expectations for moderate growth in the traditional Chinese medicine sector. The beta of 0.873 indicates slightly less volatility than the broader market, typical for established healthcare companies with stable demand patterns.

Strategic Advantages And Outlook

The company benefits from vertical integration, established distribution networks, and deep roots in China's traditional medicine culture. Regulatory support for TCM development and growing health consciousness present growth opportunities, though competition and pricing pressures remain challenges. The outlook depends on successful navigation of regulatory changes and effective cost management.

Sources

Company financial reportsHong Kong Stock Exchange filingsBloomberg financial 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