investorscraft@gmail.com

Intrinsic ValueNanJing Pharmaceutical Company Limited (600713.SS)

Previous Close$5.53
Intrinsic Value
Upside potential
Previous Close
$5.53

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

NanJing Pharmaceutical operates as a comprehensive pharmaceutical distributor and retailer in China's healthcare sector, generating revenue through wholesale distribution to medical institutions and retail operations via its extensive network of approximately 510 pharmacy stores. The company leverages its established presence in the Jiangsu province to maintain strong relationships with hospitals, clinics, and suppliers, while simultaneously operating an e-commerce platform to capture growing digital healthcare demand. As a regional leader founded in 1951, the company benefits from deep industry expertise and long-standing partnerships, positioning itself at the intersection of traditional pharmaceutical distribution and modern retail channels. This dual approach allows NanJing Pharmaceutical to capitalize on both institutional procurement cycles and direct consumer healthcare spending, creating a resilient business model that serves diverse customer segments across the pharmaceutical value chain.

Revenue Profitability And Efficiency

The company generated CNY 53.7 billion in revenue with net income of CNY 570.6 million, reflecting the low-margin nature of pharmaceutical distribution. Operating cash flow of CNY 2.14 billion significantly exceeded net income, indicating strong cash conversion efficiency. The business maintains thin but stable profitability margins characteristic of the distribution sector, with operational scale supporting overall financial performance.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.44 demonstrates modest earnings generation relative to the company's substantial revenue base. Capital expenditures of CNY -544.8 million represent necessary investments in retail network expansion and digital infrastructure. The company's cash flow from operations adequately covers investment needs while supporting ongoing business operations in a capital-intensive distribution environment.

Balance Sheet And Financial Health

With CNY 4.56 billion in cash and equivalents against CNY 7.5 billion in total debt, the company maintains adequate liquidity but carries significant leverage. The balance sheet structure reflects the working capital-intensive nature of pharmaceutical distribution, requiring substantial inventory financing and receivables management. Debt levels appear manageable given the stable cash flow generation and established market position.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.17 per share, representing a payout ratio of approximately 39% of earnings. Growth prospects are tied to China's expanding healthcare market and aging population demographics. The combination of physical retail presence and e-commerce platform provides multiple avenues for capturing market growth while maintaining shareholder returns through consistent dividend distributions.

Valuation And Market Expectations

Trading at a market capitalization of CNY 6.58 billion, the company values at approximately 0.12 times revenue and 11.5 times earnings. The low beta of 0.371 suggests relative defensive characteristics compared to the broader market. Valuation multiples reflect expectations for steady but modest growth in the competitive pharmaceutical distribution sector.

Strategic Advantages And Outlook

The company benefits from its established regional presence, scale advantages in distribution, and integrated retail network. Challenges include margin pressure from healthcare cost containment policies and increasing competition. The outlook remains stable, supported by essential nature of pharmaceutical products and demographic trends favoring healthcare consumption growth in China.

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