investorscraft@gmail.com

Intrinsic ValueCharmacy Pharmaceutical Co., Ltd. (2289.HK)

Previous CloseHK$5.80
Intrinsic Value
Upside potential
Previous Close
HK$5.80

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

Charmacy Pharmaceutical operates as a specialized distributor of pharmaceutical products within the People's Republic of China, serving as a critical intermediary in the healthcare supply chain. The company's core revenue model is generated through the wholesale trading of a diverse portfolio that includes western medicines, Chinese patent medicines, and healthcare products, which it supplies to downstream distributors and retail chemists. This B2B-focused operation is augmented by its proprietary e-commerce platform, Charmacy e-Medicine, which facilitates online ordering, payment processing, and customer inquiries, enhancing transactional efficiency and customer engagement. Operating in the highly competitive and regulated medical distribution sector, the company has established a solid regional presence from its headquarters in Shantou, leveraging its long operating history since 1984 to build trusted relationships with suppliers and clients. Its market positioning is that of a reliable regional distributor, capitalizing on the vast demand within China's pharmaceutical market while navigating the complexities of pricing policies and logistics inherent to the industry.

Revenue Profitability And Efficiency

The company reported robust annual revenue of HKD 4.44 billion, demonstrating significant scale in its distribution operations. Net income stood at HKD 53.3 million, indicating a relatively thin net profit margin, which is characteristic of the competitive wholesale pharmaceutical sector. Operating cash flow of HKD 106.0 million was positive and substantially higher than net income, suggesting healthy cash conversion from its core trading activities.

Earnings Power And Capital Efficiency

Diluted earnings per share were HKD 0.535, reflecting the company's earnings power on a per-share basis. The positive operating cash flow significantly exceeded capital expenditures of HKD -15.7 million, indicating the business generates sufficient internal cash to fund its modest reinvestment needs and potentially support other corporate purposes, highlighting capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a strong cash position of HKD 563.2 million, providing ample liquidity. However, total debt is notably higher at HKD 1.70 billion, which suggests a leveraged financial structure. The relationship between its cash holdings, operating cash flow, and debt obligations will be a key factor in assessing its overall financial health and flexibility.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.489 per share. This payout, representing a large portion of its EPS, indicates a commitment to returning capital to shareholders. Future growth will likely be tied to the expansion of China's pharmaceutical market and the scalability of its e-commerce platform.

Valuation And Market Expectations

With a market capitalization of approximately HKD 651.2 million, the market values the company at a significant discount to its annual revenue. A negative beta of -0.675 suggests its stock price has historically moved inversely to the broader market, which may reflect its specific risk profile and investor perception as a defensive or non-cyclical holding.

Strategic Advantages And Outlook

The company's strategic advantages include its established distribution network, long operating history, and the integration of its B2B e-commerce platform to modernize operations. The outlook is tied to its ability to navigate competitive pressures, regulatory changes, and supply chain dynamics within the large but complex Chinese pharmaceutical distribution market to sustain profitability.

Sources

Company DescriptionPublic 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