investorscraft@gmail.com

Intrinsic ValueZhongzhi Pharmaceutical Holdings Limited (3737.HK)

Previous CloseHK$0.69
Intrinsic Value
Upside potential
Previous Close
HK$0.69

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

Zhongzhi Pharmaceutical Holdings Limited operates as a vertically integrated pharmaceutical enterprise in China, specializing in the research, development, manufacturing, and retail distribution of traditional Chinese medicine (TCM) products. Its core revenue model is derived from three synergistic segments: the production of Chinese patent medicines and decoction pieces under established brands like Zeus and Liumian, the operation of a vast network of nearly 400 chain pharmacies primarily in Guangdong Province, and a growing online pharmacy channel. The company is strategically positioned within the expansive and highly competitive Chinese healthcare market, leveraging its integrated model to capture value across the entire supply chain from manufacturing to direct consumer sales. This multi-channel approach, combined with its strong regional presence and significant number of medical insurance-designated pharmacies, provides a defensive market position. Its focus on TCM aligns with national healthcare priorities and enduring consumer preferences, offering a distinct niche within the broader pharmaceutical sector.

Revenue Profitability And Efficiency

The company generated HKD 2.21 billion in revenue for the period. Profitability was demonstrated with a net income of HKD 95.21 million, translating to a net margin of approximately 4.3%. Operating cash flow was robust at HKD 181.48 million, significantly exceeding capital expenditures of HKD 140.76 million, indicating healthy cash generation from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.11, reflecting the firm's earnings power. The positive operating cash flow, which comfortably covered capital investments, points to efficient capital allocation for sustaining its integrated business model without excessive external funding requirements.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with HKD 167.10 million in cash and equivalents against total debt of HKD 188.60 million. This results in a net debt position of approximately HKD 21.5 million, indicating a low leverage profile and strong overall financial health with ample liquidity.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of HKD 0.05 per share. This payout represents a substantial portion of its earnings, signaling a commitment to returning capital alongside its operational growth initiatives within the pharmaceutical retail and manufacturing sectors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 565 million, the stock trades at a price-to-earnings multiple derived from its current earnings and share price. A beta of 0.488 suggests the market perceives it as a less volatile investment compared to the broader market, potentially reflecting its defensive healthcare sector characteristics.

Strategic Advantages And Outlook

Its key strategic advantages include an integrated business model, a strong regional retail footprint with insurance designations, and a focus on the stable TCM market. The outlook is supported by consistent cash generation and a solid balance sheet, providing a foundation for sustained operations and potential organic expansion.

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