investorscraft@gmail.com

Intrinsic ValueTibet Weixinkang Medicine Co., Ltd. (603676.SS)

Previous Close$11.14
Intrinsic Value
Upside potential
Previous Close
$11.14

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

Tibet Weixinkang Medicine Co., Ltd. is a specialized pharmaceutical manufacturer operating within China's competitive healthcare sector. The company's core revenue model is derived from the research, development, production, and sale of a focused portfolio of generic and specialty injectable drugs. Its key product lines include essential therapies such as parenteral nutrition vitamins, electrolyte supplements, intravenous iron preparations, and medications targeting digestive and liver diseases. This strategic focus on hospital-based injectables positions the firm within a critical and stable segment of the pharmaceutical market, catering to acute clinical needs. The company leverages its operational base in Tibet, which may offer certain regional advantages, to serve the broader domestic market. Its market position is that of a niche player, competing by providing essential, high-quality generic medications that are integral to standard treatment protocols in Chinese healthcare institutions, rather than pursuing blockbuster novel drug development.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 1.30 billion and net income of CNY 246 million, translating to a healthy net profit margin of approximately 19%. This indicates effective cost management and a profitable product portfolio. Strong operating cash flow of CNY 373 million significantly exceeds capital expenditures, demonstrating solid cash generation from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.57, reflecting the company's earnings power. Capital expenditure of CNY -58 million is modest relative to operating cash flow, suggesting a capital-light model or a period of reduced investment. The high conversion of revenue into cash flow underscores efficient capital allocation and operational execution.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by minimal total debt of CNY 5.3 million against a substantial cash position of CNY 216 million. This results in a net cash position, indicating very low financial leverage and significant liquidity to fund future growth initiatives or weather economic downturns without distress.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of CNY 0.342 per share. This payout, supported by strong earnings and cash flow, signals a commitment to returning capital to investors while maintaining a conservative financial structure for potential organic or inorganic growth opportunities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.32 billion, the market values the company at a price-to-earnings multiple derived from its current earnings and growth prospects. A beta of -0.091 suggests the stock has exhibited low correlation and a negative relationship with the broader market, which may appeal to certain investors seeking diversification.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized product focus on essential injectables, a strong balance sheet, and profitable operations. The outlook is supported by consistent demand for its product categories within China's healthcare system, though it remains subject to regulatory changes and competitive pressures in the generic pharmaceutical industry.

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