investorscraft@gmail.com

Intrinsic ValueZhangzhou Pientzehuang Pharmaceutical., Ltd (600436.SS)

Previous Close$160.40
Intrinsic Value
Upside potential
Previous Close
$160.40

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

Zhangzhou Pientzehuang Pharmaceutical operates as a specialized manufacturer and distributor of traditional Chinese medicines, primarily under its flagship Pien Tze Huang brand. The company maintains a vertically integrated business model encompassing research, production, and distribution of pharmaceutical products, health supplements, cosmetics, and medical instruments. Operating within China's expansive healthcare sector, Pientzehuang leverages centuries-old formulations while adapting to modern regulatory standards and consumer preferences. The company occupies a niche position in the premium traditional medicine market, benefiting from brand heritage and patented formulations that create barriers to entry. Its diversified product portfolio spans therapeutic medicines, wellness products, and personal care items, allowing for multiple revenue streams across different consumer segments. The subsidiary relationship with Zhangzhou Jiulongjiang Group provides strategic stability and potential synergies in distribution and resource allocation.

Revenue Profitability And Efficiency

The company demonstrated strong financial performance with CNY 10.8 billion in revenue and exceptional profitability, achieving net income of CNY 2.98 billion representing a 27.6% net margin. Operating cash flow of CNY 1.31 billion indicates solid cash generation from core operations, though capital expenditures of CNY 1.07 billion suggest significant ongoing investment in production capacity and infrastructure development to support future growth initiatives.

Earnings Power And Capital Efficiency

Pientzehuang exhibits robust earnings power with diluted EPS of CNY 4.93, reflecting efficient capital allocation and strong operational execution. The company's ability to convert revenue into substantial net income demonstrates pricing power and cost management effectiveness within its specialized pharmaceutical niche, supporting continued investment in research and market expansion while maintaining healthy profitability metrics.

Balance Sheet And Financial Health

The balance sheet shows a conservative financial structure with CNY 1.49 billion in cash against CNY 1.11 billion in total debt, indicating comfortable liquidity and moderate leverage. This financial position provides flexibility for strategic investments and operational needs while maintaining stability, though the debt level suggests some leverage to optimize capital structure and potentially enhance returns on equity.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 2.97, representing a 60% payout ratio based on EPS. This balanced capital allocation strategy supports both growth investments and consistent returns to shareholders, reflecting management's confidence in sustainable cash generation and commitment to rewarding investors while funding future expansion opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 121.9 billion and a P/E ratio of approximately 25 based on current earnings, the market appears to value the company's premium positioning and growth prospects. The beta of 0.78 suggests lower volatility than the broader market, indicating investor perception of relative stability within the defensive healthcare sector despite growth expectations.

Strategic Advantages And Outlook

The company's primary advantages include its established brand heritage, patented formulations, and diversified product portfolio within traditional Chinese medicine. These factors provide competitive moats and pricing power. The outlook remains positive given growing demand for traditional healthcare products domestically and internationally, though regulatory changes and competition require ongoing innovation and market adaptation to maintain leadership position.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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