investorscraft@gmail.com

Intrinsic ValueChina National Medicines Corporation Ltd. (600511.SS)

Previous Close$29.07
Intrinsic Value
Upside potential
Previous Close
$29.07

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

China National Medicines Corporation Ltd. operates as a major pharmaceutical distributor within China's healthcare sector, functioning as a critical link between manufacturers and end-users. Its core revenue model is built on wholesale distribution, supplemented by manufacturing operations for new and finished drugs. The company provides a comprehensive portfolio including Chinese patent medicines, western pharmaceuticals, and medical equipment, supported by value-added services like warehousing and import/export agency. This integrated approach positions it as a key infrastructure player in China's fragmented but vast pharmaceutical supply chain. Serving a diverse client base of hospitals, retail pharmacies, and medical institutions, the company leverages its scale and logistical capabilities to secure stable margins. Its market position is strengthened by its state-affiliated background and extensive distribution network, providing resilience against competitive pressures. The company operates in a highly regulated environment where relationships with healthcare providers and efficient supply chain management are paramount for success.

Revenue Profitability And Efficiency

The company generated robust revenue of CNY 50.6 billion, demonstrating significant scale in pharmaceutical distribution. Net income reached CNY 2.0 billion, reflecting a net margin of approximately 4.0%, which is reasonable for the low-margin distribution industry. Operating cash flow of CNY 1.66 billion indicates healthy conversion of earnings into cash, supporting operational sustainability.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 2.65 reflects solid earnings power relative to the share base. The company maintains excellent capital efficiency with minimal capital expenditures (CNY -130.8 million), indicating a capital-light distribution model that generates strong free cash flow from its core operations.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with CNY 10.9 billion in cash and equivalents against minimal total debt of CNY 745.7 million. This conservative financial structure provides significant liquidity and financial flexibility, with a net cash position that underscores the company's financial stability.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.8, representing a payout ratio of approximately 30% based on current EPS. This balanced policy supports both shareholder returns and retained earnings for strategic initiatives in China's growing pharmaceutical market.

Valuation And Market Expectations

With a market capitalization of CNY 22.1 billion, the company trades at a P/E ratio of approximately 8.3x based on current earnings. The low beta of 0.374 suggests the market perceives the stock as defensive, with expectations of stable performance relative to broader market movements.

Strategic Advantages And Outlook

The company benefits from its established distribution network and state-affiliated position in China's pharmaceutical sector. Its strong cash position provides strategic flexibility for potential expansion or acquisitions. The outlook remains stable given the essential nature of pharmaceutical distribution and China's aging demographic trends supporting long-term healthcare demand.

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