investorscraft@gmail.com

Intrinsic ValueGuangYuYuan Chinese Herbal Medicine Co., Ltd. (600771.SS)

Previous Close$17.97
Intrinsic Value
Upside potential
Previous Close
$17.97

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

GuangYuYuan Chinese Herbal Medicine Co., Ltd. operates within the specialized pharmaceutical sector, focusing exclusively on the production and distribution of traditional Chinese medicine (TCM) products. Its core revenue model is derived from manufacturing a diverse portfolio of herbal formulations, including pills, powders, tablets, capsules, granules, oral liquids, decoctions, and health wines. The company is strategically positioned in China's vast healthcare market, leveraging deep-rooted cultural acceptance and growing consumer demand for natural and holistic remedies. It competes by offering a wide array of TCM products that cater to both therapeutic and wellness segments, distinguishing itself through specialization in this niche. Its market position is supported by its established manufacturing capabilities and its focus on a product category that benefits from long-term demographic and health trends favoring integrative medicine.

Revenue Profitability And Efficiency

The company reported annual revenue of CNY 1.22 billion, achieving a net income of CNY 74.5 million. This translates to a net profit margin of approximately 6.1%, indicating modest profitability. Operating cash flow was robust at CNY 112.4 million, significantly exceeding capital expenditures of CNY 8.8 million, which reflects efficient conversion of earnings into cash from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.15, demonstrating the firm's basic earnings power. The substantial positive operating cash flow, which far outstripped net income, highlights strong underlying cash generation. The minimal capital expenditure relative to operating cash flow suggests a capital-light business model with high cash conversion efficiency.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a cash position of CNY 116.7 million against total debt of CNY 53.7 million, indicating a strong liquidity position and low financial leverage. This low debt-to-cash ratio provides significant financial flexibility and a cushion against market volatility or operational challenges.

Growth Trends And Dividend Policy

The provided data offers a single-year snapshot, making it impossible to definitively assess growth trends without historical context. The company's current dividend policy is explicitly non-existent, as evidenced by a dividend per share of zero, indicating a strategy of retaining all earnings for reinvestment or other corporate purposes.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.72 billion, the stock trades at a price-to-earnings multiple of roughly 130 based on current earnings, suggesting high market expectations for future growth. A beta of 0.56 indicates the stock has historically been less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialization within the traditional Chinese medicine niche, a sector with enduring cultural relevance. Its strong cash position and low debt provide a solid foundation for navigating market conditions. The outlook hinges on its ability to capitalize on growing demand for natural health products and effectively deploy its retained earnings.

Sources

Company Filings (e.g., Annual Report)Market 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