investorscraft@gmail.com

Intrinsic ValueJianmin Pharmaceutical Group Co.,Ltd. (600976.SS)

Previous Close$34.64
Intrinsic Value
Upside potential
Previous Close
$34.64

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

Jianmin Pharmaceutical Group Co., Ltd. is a specialized Chinese medicine manufacturer operating within China's expansive healthcare sector. The company's core revenue model is built on the development, production, and sale of traditional Chinese medicines, with a strategic focus on pediatric drugs marketed under its established Jianmin and Longmu brands. This specialization allows the company to target a specific and recurring consumer segment, leveraging the cultural trust and historical preference for traditional remedies within the domestic market. Beyond its prescription and over-the-counter (OTC) pharmaceutical offerings, the company has diversified its portfolio to include a range of medical and health products, supplemented by consultation services, thereby creating additional revenue streams and enhancing customer engagement. Its market position is that of a niche player, capitalizing on brand recognition and expertise in pediatric formulations to compete against larger, more diversified pharmaceutical conglomerates. The company maintains its operational headquarters in Wuhan, which serves as a central hub for its manufacturing and distribution activities across China.

Revenue Profitability And Efficiency

The company generated revenue of CNY 3.50 billion for the period, demonstrating a solid market presence. Profitability was strong, with net income reaching CNY 362 million, translating to a healthy net margin. Operating cash flow of CNY 234 million indicates effective conversion of earnings into cash, though it is notably lower than net income, suggesting potential working capital investments or timing differences.

Earnings Power And Capital Efficiency

Jianmin exhibits robust earnings power, as evidenced by its diluted EPS of CNY 2.38. The company generated positive operating cash flow and managed capital expenditures of CNY -120 million, indicating a disciplined approach to investing in its operations. This balance supports ongoing business needs while preserving financial flexibility.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a cash position of CNY 163 million. Total debt is modest at CNY 169 million, resulting in a net debt position that is nearly neutral. This low leverage provides significant financial stability and capacity to navigate market fluctuations or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing CNY 0.9 per share. This payout reflects a commitment to returning capital to investors and suggests confidence in its stable cash generation. Future growth will likely be driven by its core branded pediatric medicine segment and expansion of its health product offerings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 6.49 billion, the market values the company at a premium to its earnings, reflecting expectations for stability in its niche market. A beta of 0.511 indicates lower volatility than the broader market, which is typical for established consumer healthcare companies with predictable demand.

Strategic Advantages And Outlook

Jianmin's strategic advantages lie in its specialized focus on pediatric Chinese medicines and strong brand equity. The outlook is stable, supported by consistent demand for its core products within China. The company is well-positioned to benefit from long-term trends in healthcare consumption but must navigate competitive and regulatory pressures inherent to the pharmaceutical industry.

Sources

Company Annual ReportStock Exchange Disclosures

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