investorscraft@gmail.com

Intrinsic ValueXIN JIANG READY HEALTH INDUSTRY Co., Ltd. (600090.SS)

Previous Close$0.27
Intrinsic Value
Upside potential
Previous Close
$0.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

XIN JIANG READY HEALTH INDUSTRY operates as a diversified enterprise with a core focus on medical distribution, supplying medicines and equipment solutions to medical institutions, wholesalers, and retail pharmacies across China. The company's revenue model is built on wholesale distribution margins within the healthcare supply chain, supplemented by its involvement in bio-pharmacy, agricultural products, and fruit and vegetable drinks. Beyond its healthcare segment, the company maintains significant operations in real estate development and management, non-ferrous metal mineral resource development, and import/export activities for various commodities, creating a complex, multi-sector business structure. This diversification positions it uniquely but also spreads its operational focus across highly competitive and cyclical industries, from regulated healthcare distribution to volatile commodity trading and property development, presenting both risk mitigation and management challenges.

Revenue Profitability And Efficiency

The company reported revenue of CNY 894 million for FY2020, but severe profitability challenges are evident with a net loss of CNY -2.26 billion and diluted EPS of -1.57 CNY. Operating cash flow was marginally positive at CNY 16.8 million, though capital expenditures were minimal at CNY -6.6 million, indicating limited investment in maintaining or growing operational capacity during this period.

Earnings Power And Capital Efficiency

The significant net loss demonstrates a critical impairment to earnings power, far exceeding the annual revenue. The minimal positive operating cash flow, while a slight positive, is insufficient relative to the scale of losses and does not indicate sustainable capital efficiency. The company's ability to generate returns on its invested capital appears severely compromised.

Balance Sheet And Financial Health

The balance sheet shows a strained financial position with cash and equivalents of CNY 74.9 million significantly overshadowed by total debt of CNY 1.14 billion. This high debt burden relative to available liquidity and the substantial net loss incurred raise serious concerns about the company's solvency and overall financial health, indicating significant leverage and potential liquidity pressures.

Growth Trends And Dividend Policy

Despite the declared dividend per share of 0.288 CNY, the payment of a dividend amidst a massive net loss is highly unusual and potentially unsustainable. This action may reflect specific corporate policies or obligations but does not align with the underlying negative growth trend and severe profitability crisis evident in the financial results for the period.

Valuation And Market Expectations

With a reported market capitalization of zero and a beta of 0.26, the market appears to assign minimal to no equity value, reflecting extremely pessimistic expectations. The low beta suggests the stock's price movements are less correlated with the broader market, potentially due to its distressed financial situation and limited trading liquidity.

Strategic Advantages And Outlook

The company's strategic advantage lies in its entrenched position within China's medical distribution network and its diversified portfolio across healthcare, commodities, and real estate. However, the outlook is severely clouded by the enormous financial losses and high debt load, which necessitate a significant operational turnaround or strategic restructuring to ensure long-term viability and address its substantial financial challenges.

Sources

Company Annual ReportPublic Financial Disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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