investorscraft@gmail.com

Intrinsic ValueZhejiang Medicine Co., Ltd. (600216.SS)

Previous Close$14.94
Intrinsic Value
Upside potential
Previous Close
$14.94

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

Zhejiang Medicine Co., Ltd. operates as a vertically integrated pharmaceutical and life nutrition products manufacturer in China, generating revenue through the production and sale of a diversified portfolio. Its core business segments encompass synthetic and natural vitamins, including vitamin E and A, alongside specialized pharmaceutical ingredients such as anti-drug resistant antibiotics and anti-malaria raw materials. The company's revenue model is built on B2B sales of bulk ingredients and finished dosage forms, serving both domestic and international markets in the highly competitive specialty chemicals and generic pharmaceuticals sector. It maintains a significant market position as a established domestic supplier of essential vitamins and niche active pharmaceutical ingredients (APIs), leveraging its integrated manufacturing capabilities and scale to compete on cost and reliability. This strategic focus on essential health products provides a defensive market posture, though it operates in a sector characterized by pricing pressure and stringent regulatory oversight.

Revenue Profitability And Efficiency

For FY 2024, the company reported robust revenue of CNY 9.38 billion, translating to a healthy net income of CNY 1.16 billion. This performance indicates effective cost management and operational efficiency, yielding a solid net profit margin. The business demonstrates an ability to convert top-line growth into bottom-line results within its competitive industry landscape.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power, evidenced by an operating cash flow of CNY 1.22 billion, which comfortably covers capital expenditures of CNY 689 million. This significant positive free cash flow generation highlights efficient capital allocation and a capacity for self-funded growth, reinvestment, and shareholder returns without relying heavily on external financing.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash position of CNY 1.97 billion and minimal total debt of CNY 442 million. This results in a net cash position, providing immense financial flexibility and a very low-risk profile. The company is well-positioned to navigate economic cycles and pursue strategic opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.37. This payout, supported by strong cash generation, indicates a commitment to returning capital to investors. Future growth will likely be driven by operational execution and potential expansion within its core vitamin and API markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 14.53 billion and a beta of 0.62, the market prices the stock with lower volatility than the broader market. This valuation likely reflects its stable business model, strong financial health, and consistent profitability, positioning it as a relatively defensive investment within the healthcare sector.

Strategic Advantages And Outlook

Key strategic advantages include its integrated manufacturing, diverse product portfolio in essential health products, and a rock-solid, debt-light balance sheet. The outlook is stable, supported by sustained demand for its core offerings, though performance remains subject to commodity price fluctuations for raw materials and competitive dynamics in the global API market.

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