investorscraft@gmail.com

Intrinsic ValueModern Chinese Medicine Group Co., Ltd. (1643.HK)

Previous CloseHK$0.73
Intrinsic Value
Upside potential
Previous Close
HK$0.73

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

Modern Chinese Medicine Group Co., Ltd. operates as a specialized pharmaceutical manufacturer focused on proprietary Traditional Chinese Medicine (TCM) formulations targeting China's aging population. The company develops and commercializes therapeutics for chronic conditions prevalent among elderly and middle-aged demographics, including cardio-cerebrovascular, gastrointestinal, gynecological, and respiratory system disorders. Its core revenue model combines regulated drug manufacturing with distribution through hospital networks and retail pharmacies across mainland China, leveraging deeply entrenched TCM cultural acceptance while adhering to modern pharmaceutical standards. Operating as a subsidiary of Modern Biotechnology Group Holdings, the company occupies a niche position within China's broader healthcare sector, competing with both Western pharmaceutical firms and traditional herbal medicine producers. Its strategic focus on evidence-based proprietary formulas allows it to navigate regulatory requirements while addressing specific therapeutic needs in a rapidly growing market segment driven by demographic shifts and increasing healthcare expenditure.

Revenue Profitability And Efficiency

The company generated HKD 214.1 million in revenue for the period, achieving a net income of HKD 9.7 million. This translates to a net profit margin of approximately 4.5%, indicating moderate profitability despite operating in a competitive pharmaceutical market. The diluted EPS of HKD 0.016 reflects the company's current scale of operations and shareholder returns relative to its outstanding share base.

Earnings Power And Capital Efficiency

Operating cash flow stood at HKD 58.98 million, significantly exceeding net income and suggesting strong cash conversion from operations. However, substantial capital expenditures of HKD 114.3 million indicate aggressive investment in production capacity or facility upgrades. This negative free cash flow position reflects a transitional phase where operational earnings are being reinvested for future growth rather than distributed to stakeholders.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with HKD 229.67 million in cash and equivalents against minimal total debt of HKD 135,000. This virtually debt-free balance sheet provides significant financial flexibility and low risk profile. The substantial cash reserves relative to operational metrics suggest either conservative financial management or preparation for strategic investments in the evolving Chinese pharmaceutical landscape.

Growth Trends And Dividend Policy

No dividends were distributed during the period, consistent with the company's apparent reinvestment strategy as evidenced by significant capital expenditures. The balance between operational cash generation and substantial investment outflows indicates a growth-oriented approach rather than income distribution. This strategy aligns with positioning for expansion within China's growing TCM market, particularly targeting demographic-driven healthcare demand.

Valuation And Market Expectations

With a market capitalization of HKD 511.2 million, the company trades at approximately 2.4 times revenue and 53 times earnings, suggesting market expectations for future growth beyond current profitability levels. The low beta of 0.193 indicates relative insulation from broader market volatility, possibly reflecting its niche positioning and domestic market focus within the defensive healthcare sector.

Strategic Advantages And Outlook

The company benefits from China's supportive policies toward traditional medicine integration into mainstream healthcare. Its specialized focus on elderly care formulations positions it advantageously within demographic trends, while subsidiary status provides potential group synergies. The outlook depends on successful commercialization of capacity investments and navigating China's evolving pharmaceutical regulatory environment while maintaining competitive differentiation in TCM therapeutics.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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