investorscraft@gmail.com

Intrinsic ValueGuangzhou Baiyunshan Pharmaceutical Holdings Company Limited (600332.SS)

Previous Close$25.25
Intrinsic Value
Upside potential
Previous Close
$25.25

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

Guangzhou Baiyunshan Pharmaceutical Holdings is a major integrated pharmaceutical enterprise operating primarily in China. The company's diversified business model spans four core segments: Great Southern TCM, focusing on traditional Chinese medicine; Great Commerce, handling wholesale and retail distribution through its extensive pharmacy network; Great Health, which includes health products, beverages, and wellness services; and Others. Its core revenue is generated from the research, development, manufacturing, and sale of a wide portfolio that includes Chinese patent medicines, Western pharmaceuticals, chemical raw materials, and biological medicines. The company holds a significant market position, bolstered by its strong brand recognition, extensive distribution network of over 150 retail outlets, and vertical integration from manufacturing to end-consumer sales. This integrated approach provides a competitive edge in the large and growing Chinese healthcare market, allowing it to capture value across the entire supply chain.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 74.99 billion for the period, demonstrating its significant scale. Net income was CNY 2.84 billion, resulting in a net profit margin of approximately 3.8%, which is indicative of the competitive and potentially lower-margin nature of its commerce and distribution segments. Diluted earnings per share stood at CNY 1.74, providing a clear measure of profitability on a per-share basis for investors.

Earnings Power And Capital Efficiency

Operating cash flow was a healthy CNY 3.44 billion, showcasing the company's ability to generate cash from its core operations. Capital expenditures were CNY 1.13 billion, indicating ongoing investment in maintaining and expanding its manufacturing and retail infrastructure. The difference suggests solid free cash flow generation, which supports its financial flexibility and capacity for strategic investments.

Balance Sheet And Financial Health

The balance sheet appears solid with a substantial cash and equivalents position of CNY 18.27 billion. Total debt was reported at CNY 12.37 billion. The significant cash reserve provides a strong liquidity buffer and suggests a conservative approach to financial leverage, contributing to overall financial stability and resilience in a dynamic market.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.8. This payout represents a dividend yield on the current earnings, reflecting a shareholder-friendly policy. Future growth is likely tied to expansion within the Chinese healthcare market and potential scaling of its Great Health segment.

Valuation And Market Expectations

With a market capitalization of approximately CNY 39.93 billion, the market values the company at a price-to-earnings ratio derived from its current earnings and share count. A beta of 0.561 suggests the stock has historically been less volatile than the broader market, which may appeal to certain investor profiles seeking lower-risk exposure to the healthcare sector.

Strategic Advantages And Outlook

Key strategic advantages include its strong brand portfolio, integrated business model, and extensive distribution network within China. The outlook is supported by long-term demographic trends favoring healthcare consumption, though it is subject to regulatory changes and competitive pressures within the Chinese pharmaceutical industry. Its diverse operations provide some insulation against sector-specific risks.

Sources

Company DescriptionProvided Financial Data

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