investorscraft@gmail.com

Intrinsic ValueLBX Pharmacy Chain Joint Stock Company (603883.SS)

Previous Close$15.37
Intrinsic Value
Upside potential
Previous Close
$15.37

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

LBX Pharmacy Chain Joint Stock Company is a prominent retail pharmacy operator in China's expansive healthcare sector. Its core revenue model is generated through the sale of prescription and over-the-counter pharmaceuticals, health supplements, and personal care products across a vast network of physical stores. The company operates as a critical intermediary in the pharmaceutical supply chain, leveraging its retail footprint to capture value from both consumers and suppliers. Operating across 21 provincial markets, including major economic hubs like Hunan, Jiangsu, and Guangdong, the company has established a significant geographical footprint. This extensive presence provides a defensive market position, catering to essential healthcare needs and benefiting from China's aging demographics and growing health consciousness. Its scale allows for procurement advantages and brand recognition, positioning it as a trusted community healthcare destination amidst a fragmented competitive landscape of independent and chain pharmacies.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 22.3 billion for the period, demonstrating its significant scale in the retail pharmacy market. However, net income of CNY 519 million indicates a relatively thin net profit margin of approximately 2.3%, which is characteristic of the high-volume, low-margin retail sector. Strong operating cash flow of CNY 2.0 billion significantly outstripped net income, highlighting efficient working capital management and the cash-generative nature of its store operations.

Earnings Power And Capital Efficiency

LBX generated diluted earnings per share of CNY 0.68, reflecting its underlying earnings power. The company's capital expenditure of CNY -507.5 million indicates ongoing investment in its store network, whether for new openings, refurbishments, or logistical infrastructure. The substantial operating cash flow provides ample internal funding for these growth initiatives, supporting capital efficiency and reducing reliance on external financing.

Balance Sheet And Financial Health

The balance sheet shows a high level of financial leverage, with total debt of CNY 10.3 billion significantly exceeding its cash and equivalents of CNY 2.4 billion. This elevated debt load is likely used to fund rapid store expansion and acquisitions. While the strong operating cash flow provides some comfort for servicing obligations, the high leverage ratio is a key factor for assessing the company's overall financial risk profile.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital allocation policy, evidenced by a dividend per share of CNY 0.4107. This represents a payout of approximately 60% of its diluted EPS, indicating a commitment to returning capital to investors while retaining a portion for reinvestment. Future growth is likely driven by continued geographical expansion and same-store sales increases, supported by long-term demographic tailwinds in healthcare consumption.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.1 billion, the market values the company at a significant discount to its annual revenue, reflecting investor concerns over its thin margins and high financial leverage. The beta of 0.67 suggests the stock is perceived as less volatile than the broader market, which is typical for a defensive consumer staples business model.

Strategic Advantages And Outlook

The company's primary strategic advantage is its extensive and well-established store network, which creates significant barriers to entry and economies of scale in procurement and logistics. Its outlook is tied to the consistent demand for pharmaceutical products and its ability to manage debt levels while profitably expanding its footprint in a competitive market, leveraging its strong brand recognition and operational execution.

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