investorscraft@gmail.com

Intrinsic ValueYifeng Pharmacy Chain Co., Ltd. (603939.SS)

Previous Close$23.89
Intrinsic Value
Upside potential
Previous Close
$23.89

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

Yifeng Pharmacy Chain operates as a leading pharmaceutical retailer in China, specializing in the retail distribution of prescription drugs, over-the-counter medications, health supplements, and personal care products through its extensive network of chain stores. The company generates revenue primarily through direct retail sales to consumers across its physical store locations, supplemented by emerging online channels. Operating in the highly fragmented Chinese pharmaceutical retail market, Yifeng has established a strong regional presence with approximately 6,279 stores concentrated in key economic zones including Hunan, Hubei, and the Yangtze River Delta region. The company leverages economies of scale in procurement and distribution to maintain competitive pricing while ensuring product quality and availability. Yifeng's market position is strengthened by its extensive store network, brand recognition, and compliance with China's strict pharmaceutical regulations, positioning it as a trusted healthcare provider in its operating regions amidst increasing healthcare consumption and aging demographics.

Revenue Profitability And Efficiency

Yifeng Pharmacy generated CNY 24.06 billion in revenue with net income of CNY 1.53 billion, demonstrating solid operational performance. The company maintains healthy operating cash flow of CNY 4.22 billion, significantly exceeding capital expenditures of CNY 683 million. This cash generation efficiency supports ongoing expansion and operational flexibility while maintaining profitability in the competitive retail pharmacy sector.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power with diluted EPS of CNY 1.24, reflecting effective capital allocation across its store network. Operating cash flow substantially exceeds net income, indicating high-quality earnings and efficient working capital management. The significant cash generation relative to capital investment requirements underscores robust operational efficiency and sustainable earnings capacity.

Balance Sheet And Financial Health

Yifeng maintains a conservative financial structure with CNY 3.58 billion in cash and equivalents against total debt of CNY 3.94 billion. The balanced leverage position provides financial flexibility while supporting expansion initiatives. Strong operating cash flow generation ensures adequate liquidity coverage and supports the company's growth strategy without excessive financial risk.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.65, representing a substantial payout ratio. Expansion through store network growth remains a key driver, supported by China's aging population and increasing healthcare consumption. The dividend policy reflects management's confidence in sustainable cash generation and balanced capital allocation between growth and shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 31.27 billion, the market values Yifeng at a moderate earnings multiple relative to its growth prospects. The beta of 0.49 indicates lower volatility compared to the broader market, reflecting defensive characteristics typical of pharmaceutical retailers. Current valuation suggests market expectations for steady growth aligned with demographic trends and market consolidation opportunities.

Strategic Advantages And Outlook

Yifeng's extensive store network and regional concentration provide competitive advantages in procurement and distribution efficiency. The company benefits from China's healthcare reform and aging population trends, supporting long-term demand growth. Strategic focus on store expansion and operational efficiency should sustain market position, though competition and regulatory changes require ongoing adaptation to maintain growth trajectory.

Sources

Company financial reportsStock exchange disclosuresMarket 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