investorscraft@gmail.com

Intrinsic ValueBeijing Tongrentang Co., Ltd (600085.SS)

Previous Close$30.32
Intrinsic Value
Upside potential
Previous Close
$30.32

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

Beijing Tongrentang Co., Ltd. is a premier, centuries-old enterprise operating within the specialized and generic drug manufacturing sector of the healthcare industry. Its core revenue model is built on the scientific research, production, and global distribution of a comprehensive portfolio of traditional Chinese medicines (TCM). The company leverages its deep heritage and proprietary formulations to generate sales across multiple dosage forms, including pills, powders, capsules, and oral liquids, primarily targeting therapeutic areas such as cardiovascular, cerebrovascular, and gynecological diseases. As a subsidiary of a larger state-owned group, it benefits from immense brand recognition and trust, positioning itself as a high-end, quality-focused leader in the TCM market. This esteemed market position allows it to command premium pricing for its flagship product series, including the renowned Angong Niuhuang and Tongren Niuhuang Qingxin lines, which are deeply embedded in cultural practices. Its operations span China and international markets, catering to consumers seeking alternative and complementary medicines, thereby securing a defensible niche against both modern pharmaceutical competitors and smaller TCM producers.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 18.6 billion for the period. Profitability is solid, with net income reaching CNY 1.53 billion, translating to a net margin of approximately 8.2%. Operating cash flow generation was positive at CNY 761 million, though it was significantly lower than net income, suggesting potential working capital investments or timing differences in its operational cycle.

Earnings Power And Capital Efficiency

Tongrentang demonstrates considerable earnings power, evidenced by its substantial net profit. Diluted earnings per share stood at CNY 1.11. Capital expenditure was significant at CNY 519.6 million, indicating ongoing investment in production capacity and scientific research, which is critical for its long-term product development and market expansion strategies.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash and equivalents position of CNY 10.76 billion. Total debt is a manageable CNY 2.69 billion, resulting in a very conservative net cash position. This provides significant financial flexibility and a formidable buffer against market downturns or strategic acquisition opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 1.0. This payout, supported by strong earnings and a pristine balance sheet, reflects a commitment to returning capital to investors while retaining ample resources for reinvesting in its core TCM research and growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 48.0 billion, the market values the company at a price-to-earnings multiple based on the provided EPS. The exceptionally low beta of 0.201 suggests the stock is perceived by the market as a defensive investment, relatively insulated from broader market volatility.

Strategic Advantages And Outlook

Tongrentang's primary strategic advantages are its unparalleled brand heritage, proprietary formulations, and dominant position in the high-end TCM segment. The outlook is underpinned by growing global interest in traditional medicine and the company's strong financial health, which provides a stable foundation for sustained research, development, and strategic market penetration.

Sources

Company Annual ReportPublic Financial Disclosures

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