investorscraft@gmail.com

Intrinsic ValueSinopharm Group Co. Ltd. (1099.HK)

Previous CloseHK$20.88
Intrinsic Value
Upside potential
Previous Close
HK$20.88

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

Sinopharm Group Co. Ltd. is a dominant, state-backed leader in China's pharmaceutical and healthcare distribution sector. Its core revenue model is built on the wholesale distribution of pharmaceuticals and medical devices, primarily to hospitals, clinics, and other distributors, supplemented by a vast network of owned and franchised retail pharmacies. The company operates through four distinct segments: Pharmaceutical Distribution, Medical Devices, Retail Pharmacy, and Other Business, which includes production and various value-added services. This integrated approach allows Sinopharm to capture value across the entire healthcare supply chain, from manufacturer to end-consumer, solidifying its critical role in the national medical infrastructure. Its strategic partnerships, such as with I-Mab, further enhance its commercial capabilities and market reach, reinforcing an unassailable position as the nation's largest distributor. The company's scale provides immense logistical advantages and deep supplier relationships, making it an indispensable partner in the world's second-largest healthcare market.

Revenue Profitability And Efficiency

The company demonstrates immense scale with HKD 584.5 billion in revenue, though its net income of HKD 7.05 billion reflects the characteristically low-margin nature of the distribution business. Operating cash flow of HKD 11.55 billion significantly exceeds capital expenditures, indicating strong core operational efficiency and an ability to convert sales into cash despite the slim profitability on its massive revenue base.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 2.26, providing a clear measure of bottom-line performance for equity holders. The substantial operating cash flow underscores the firm's earnings power, which is effectively deployed to fund its capital-intensive logistics network and working capital requirements necessary to support its vast distribution operations.

Balance Sheet And Financial Health

The balance sheet is characterized by a significant HKD 76.4 billion in total debt, which is offset by a robust cash and equivalents position of HKD 54.3 billion. This structure is typical for a large distributor managing extensive working capital needs. The moderate beta of 0.578 suggests the market perceives the stock as less volatile than the broader market.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, evidenced by a dividend per share of HKD 0.739. Its growth is intrinsically linked to the expansion of China's healthcare sector and its ability to leverage its dominant market position to capture a proportionate share of the increasing demand for pharmaceutical and medical products.

Valuation And Market Expectations

With a market capitalization of approximately HKD 59.1 billion, the market valuation implies a significant discount to the company's annual revenue, a common characteristic for low-margin distribution businesses. This valuation reflects expectations for steady, but modest, profitability growth aligned with overall sector expansion.

Strategic Advantages And Outlook

Sinopharm's primary strategic advantages are its unparalleled scale, entrenched relationships with suppliers and hospitals, and its critical role within China's state-backed medical system. The outlook remains stable, driven by consistent demand for healthcare products and the company's defensive positioning as an essential service provider in a growing market.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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