investorscraft@gmail.com

Intrinsic ValueZhejiang CONBA Pharmaceutical Co.,Ltd. (600572.SS)

Previous Close$4.51
Intrinsic Value
Upside potential
Previous Close
$4.51

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 CONBA Pharmaceutical Co., Ltd. is a prominent integrated pharmaceutical enterprise operating within China's expansive healthcare sector. The company's core revenue model is built upon the research, development, production, and sale of a diversified portfolio of traditional Chinese medicines (TCM), botanical products, and chemical drugs. Its extensive product lineup includes Chinese patent medicines, nutritional supplements, eye health solutions, and personal care items, catering to the growing consumer demand for holistic wellness and preventative healthcare. As a subsidiary of Zhejiang Traditional Chinese Medicine Health Industry Group, CONBA leverages its deep-rooted heritage, established since 1969, to maintain a strong market position. It competes effectively by combining traditional remedies with modern pharmaceutical practices, targeting both prescription and over-the-counter markets. The company's strategic focus on integrated health solutions and its extensive distribution network across China solidify its standing as a significant player in the competitive domestic pharmaceutical landscape.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 6.52 billion for the period. Profitability was solid, with net income reaching CNY 622.4 million, translating to a net profit margin of approximately 9.6%. Strong operating cash flow of CNY 1.01 billion significantly exceeded capital expenditures, indicating healthy cash generation from its core pharmaceutical operations and efficient working capital management.

Earnings Power And Capital Efficiency

CONBA demonstrated solid earnings power with diluted EPS of CNY 0.25. The company's capital allocation appears disciplined, as evidenced by free cash flow generation well in excess of its net income. This strong cash conversion efficiency provides significant financial flexibility for funding future growth initiatives, research and development, and shareholder returns without excessive reliance on external financing.

Balance Sheet And Financial Health

The balance sheet is characterized by a very strong liquidity position, with cash and equivalents of CNY 1.32 billion substantially outweighing a modest total debt of CNY 330.5 million. This results in a conservative leverage profile and signifies a low-risk financial structure. The company's financial health is robust, providing a sturdy foundation to navigate market cycles and invest in strategic opportunities.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital return policy, evidenced by a dividend per share of CNY 0.15. This payout represents a significant portion of earnings, indicating a commitment to returning capital while retaining sufficient funds for reinvestment. Future growth is likely to be driven by expansion within China's large and growing market for traditional and modern healthcare products.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.05 billion, the market assigns a price-to-earnings multiple based on the provided data. A beta of 0.29 suggests the stock is perceived by the market as being significantly less volatile than the broader market, which is typical for established consumer healthcare companies with stable demand profiles.

Strategic Advantages And Outlook

Key strategic advantages include its long-established brand, diverse product portfolio spanning TCM and chemicals, and integration within a larger state-owned health industry group. The outlook is supported by favorable demographic trends and increasing health consciousness in China, although it remains subject to regulatory changes and competitive pressures within the pharmaceutical sector.

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