investorscraft@gmail.com

Intrinsic ValueShanghai Fosun Pharmaceutical (Group) Co., Ltd. (600196.SS)

Previous Close$26.67
Intrinsic Value
Upside potential
Previous Close
$26.67

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

Shanghai Fosun Pharmaceutical operates as a diversified healthcare conglomerate, strategically positioned across the pharmaceutical value chain. Its core revenue model is derived from five integrated segments: the manufacturing and sale of branded generics and innovative drugs, particularly in oncology and immunology; the distribution of medical devices and diagnostic products; the operation of healthcare services and hospitals; and a pharmaceutical distribution and retail network. This vertically integrated approach allows the company to capture value from R&D through to patient care, providing a defensive moat against market volatility. Within China's complex and regulated healthcare sector, Fosun Pharma has established a significant market position as a leading domestic player, leveraging its extensive portfolio and manufacturing scale to compete with both multinational corporations and local firms. Its strategy emphasizes a blend of in-house innovation and strategic partnerships to expand its global footprint, particularly in biopharmaceuticals, solidifying its role as a comprehensive healthcare solutions provider.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 41.1 billion for the period. However, net income of CNY 2.8 billion indicates a net profit margin of approximately 6.7%, reflecting the competitive and capital-intensive nature of the pharmaceutical industry. Operating cash flow was strong at CNY 4.5 billion, significantly covering capital expenditures and supporting ongoing operational needs and investments.

Earnings Power And Capital Efficiency

Fosun Pharma generated diluted earnings per share of CNY 1.04, demonstrating its underlying earnings power. The company's operating cash flow of CNY 4.5 billion substantially exceeded its net income, indicating high-quality earnings and strong cash conversion. Capital expenditures of CNY 4.4 billion were nearly fully covered by operating cash flow, pointing to disciplined reinvestment for future growth.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 13.5 billion. Total debt is reported at CNY 31.7 billion, which is a considerable figure requiring careful management. The company's financial health is supported by its strong operating cash generation, which provides a buffer for servicing its obligations and funding strategic initiatives.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.32 per share. This payout, against an EPS of CNY 1.04, represents a payout ratio of approximately 31%, indicating a sustainable commitment to returning capital to shareholders while retaining ample earnings for reinvestment into its expansive and growth-oriented business segments.

Valuation And Market Expectations

With a market capitalization of approximately CNY 81.8 billion, the market values the company at a price-to-earnings multiple based on the provided EPS. A beta of 0.69 suggests the stock is perceived as less volatile than the broader market, which may reflect its defensive characteristics as a healthcare provider and its diversified business model.

Strategic Advantages And Outlook

Fosun Pharma's key strategic advantage is its fully integrated ecosystem spanning R&D, manufacturing, distribution, and services. This vertical integration provides resilience and cross-segment synergies. The outlook remains focused on innovation-driven growth, particularly in biopharmaceuticals, and expansion of its healthcare services, positioning it to benefit from China's aging population and increasing healthcare expenditure.

Sources

Public Financial DisclosuresExchange 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