investorscraft@gmail.com

Intrinsic ValueMayinglong Pharmaceutical Group Co., Ltd. (600993.SS)

Previous Close$27.42
Intrinsic Value
Upside potential
Previous Close
$27.42

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

Mayinglong Pharmaceutical Group operates as a specialized pharmaceutical manufacturer and retailer in China, with a heritage dating back to 1582. The company's core revenue model integrates the manufacturing, wholesale, and direct retail of a focused portfolio of over-the-counter and traditional Chinese medicine products. Its flagship offerings include treatments for hemorrhoids, gynecological conditions, coughs, and skin ailments, supplemented by functional foods and medical devices, creating a diversified healthcare ecosystem. Operating within China's expansive pharmaceutical sector, Mayinglong leverages its historical brand equity and integrated distribution network, which encompasses both physical retail channels and a growing e-commerce presence. This multi-channel approach, combined with its proprietary hospital operations, provides a unique vertical integration that strengthens its market position. The company has established a defensible niche in traditional remedies, particularly in the hemorrhoid treatment category where it holds significant brand recognition, allowing it to compete effectively against both domestic generics and multinational corporations in the specialized consumer health segment.

Revenue Profitability And Efficiency

The company generated robust revenue of CNY 3.73 billion, demonstrating strong market demand for its product portfolio. Profitability is solid, with net income reaching CNY 528 million, translating to a healthy net margin. Operating cash flow of CNY 497.6 million significantly exceeds capital expenditures, indicating efficient conversion of earnings into cash and strong operational management.

Earnings Power And Capital Efficiency

Mayinglong exhibits considerable earnings power, reflected in a diluted EPS of CNY 1.23. The substantial operating cash flow, which comfortably funds strategic investments and operations, underscores high capital efficiency. The modest level of capital expenditures relative to cash generation suggests a capital-light business model that consistently produces strong returns on invested capital.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash and equivalents position of CNY 3.02 billion. This provides a significant liquidity buffer against CNY 108 million in total debt, resulting in a negligible net debt position. The company's financial health is very robust, with ample resources for strategic initiatives and weathering economic cycles.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.62. This represents a substantial payout from its earnings, indicating a commitment to returning capital. The strong cash generation and pristine balance sheet provide ample flexibility to support both future growth investments and consistent dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.47 billion, the market assigns a valuation that reflects the company's stable profitability and strong financial position. A beta of 0.426 indicates the stock is perceived as less volatile than the broader market, suggesting investor expectations are anchored in its defensive characteristics and reliable cash flows rather than high growth.

Strategic Advantages And Outlook

The company's key strategic advantages include its centuries-old brand heritage, a vertically integrated model spanning manufacturing to retail and hospitals, and a dominant niche in traditional remedies. The outlook is stable, supported by consistent demand for its core products, a fortress balance sheet, and a growing online sales channel that positions it well for the future evolution of healthcare retail in China.

Sources

Company DescriptionFinancial Data Provided

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