investorscraft@gmail.com

Intrinsic ValueKangmei Pharmaceutical Co., Ltd. (600518.SS)

Previous Close$1.90
Intrinsic Value
Upside potential
Previous Close
$1.90

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

Kangmei Pharmaceutical Co., Ltd. operates as a vertically integrated producer and distributor of traditional Chinese medicines (TCM) and generic chemical drugs within China's expansive healthcare sector. The company's core revenue model is built on the manufacturing and sale of its pharmaceutical products, supplemented by its ownership and operation of proprietary hospitals and retail pharmacies, creating a closed-loop ecosystem that captures value across the healthcare chain. This integrated approach provides Kangmei with direct access to end-patients while securing distribution channels for its products. Operating in the highly competitive and regulated Chinese pharmaceutical market, the company's positioning is heavily influenced by national policies promoting traditional medicine. Its market presence is primarily regional, with operations centered in Puning, and it must navigate intense competition from both state-owned enterprises and larger multinational pharmaceutical corporations, as well as the lingering reputational challenges from its past financial scandals.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.19 billion for the period. However, profitability remains a significant challenge, with net income of just CNY 8.57 million, indicating extremely thin margins. Operational efficiency is further questioned by a negative operating cash flow of CNY -427.63 million, suggesting underlying cash generation from core business activities is weak and requires careful monitoring.

Earnings Power And Capital Efficiency

Kangmei's earnings power is currently minimal, as reflected in a diluted EPS of merely CNY 0.0006. Capital expenditure was modest at CNY -61.71 million, but this investment appears disconnected from positive cash flow generation. The negative operating cash flow significantly outweighs capital spending, pointing to poor capital efficiency and a fundamental disconnect between invested capital and operational returns.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 977.84 million, which substantially exceeds its total debt of CNY 110.78 million. This results in a net cash position, providing a buffer against operational cash burn. The primary financial health concern is the persistent negative operating cash flow, not the company's debt level or immediate solvency.

Growth Trends And Dividend Policy

Current financial results do not indicate a positive growth trajectory. The company did not pay a dividend, which is a prudent policy given its negligible profitability and negative cash flow. Retaining all earnings is necessary to fund operations and attempt to stabilize its financial performance before considering any capital returns to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 30.15 billion, the market is assigning a significant valuation multiple to the company's revenue, despite its lack of meaningful earnings. A beta of 0.634 suggests the stock is perceived as less volatile than the broader market, which may reflect its low liquidity or specific investor base rather than fundamental stability.

Strategic Advantages And Outlook

The company's integrated model of manufacturing combined with owned distribution channels could be a long-term strategic advantage if operational execution improves. The outlook remains highly uncertain, contingent on the company's ability to rectify its cash flow problems, restore credibility, and demonstrate a viable path to sustainable profitability within China's evolving pharmaceutical landscape.

Sources

Company Annual ReportShanghai Stock Exchange 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