investorscraft@gmail.com

Intrinsic ValueJianzhijia Pharmaceutical Chain Group Co., Ltd. (605266.SS)

Previous Close$20.18
Intrinsic Value
Upside potential
Previous Close
$20.18

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

Jianzhijia Pharmaceutical Chain Group operates as a leading pharmaceutical retail chain in China, specializing in both physical store operations and online pharmacy services. The company generates revenue through the sale of prescription drugs, over-the-counter medications, healthcare products, and convenience goods across its extensive network of approximately 1,200 directly operated stores. Its comprehensive product portfolio spans family medicine, contact lenses and care solutions, medical instruments, sexual health products, nutritional supplements, traditional Chinese herbal medicine, personal care items, baby products, and convenience foods, positioning it as a one-stop healthcare destination for consumers. Operating primarily in China's rapidly growing healthcare market, Jianzhijia leverages its strong regional presence in Yunnan province while expanding its national footprint through strategic store expansion and digital commerce capabilities. The company maintains competitive advantages through scale efficiencies, supply chain integration, and brand recognition, serving both urban and suburban markets with accessible healthcare solutions. Its dual-channel approach combining brick-and-mortar retail with e-commerce platforms enables comprehensive market coverage and customer engagement across diverse demographic segments.

Revenue Profitability And Efficiency

The company generated CNY 9.28 billion in revenue with net income of CNY 128 million, reflecting a net margin of approximately 1.4%. Operating cash flow of CNY 509 million demonstrates solid cash generation from core operations, though capital expenditures of CNY 268 million indicate ongoing investment in store expansion and digital infrastructure. The modest profitability suggests competitive market conditions and operational scale requirements in China's pharmaceutical retail sector.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.83 and operating cash flow significantly exceeding net income, the company demonstrates adequate earnings quality and cash conversion. The capital expenditure intensity relative to operating cash flow indicates a growth-oriented investment strategy focused on store network expansion and technological enhancements. The business model requires continuous capital deployment to maintain competitive positioning in the fragmented Chinese pharmaceutical retail market.

Balance Sheet And Financial Health

The company maintains CNY 776 million in cash against total debt of CNY 3.70 billion, indicating leveraged financial structure typical for retail expansion models. The debt level supports store growth and working capital requirements while the cash position provides operational flexibility. The balance sheet structure reflects the capital-intensive nature of pharmaceutical retail expansion in China's competitive healthcare market.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 1.1, representing a substantial payout relative to earnings. This dividend policy suggests management's confidence in stable cash generation despite the growth-oriented capital expenditure program. The balance between reinvestment and shareholder returns indicates a mature growth strategy within China's evolving pharmaceutical retail landscape.

Valuation And Market Expectations

Trading at a market capitalization of CNY 3.22 billion, the company's valuation reflects market expectations for continued expansion in China's pharmaceutical retail sector. The beta of 0.814 suggests moderate sensitivity to broader market movements, potentially indicating defensive characteristics inherent in healthcare retail businesses. Valuation metrics incorporate growth prospects amid China's healthcare consumption upgrade trend.

Strategic Advantages And Outlook

The company benefits from scale advantages, established store network, and dual-channel retail capabilities in China's growing healthcare market. Strategic positioning in both physical retail and e-commerce provides resilience against market shifts. Ongoing expansion and operational efficiency improvements should support competitive positioning, though regulatory changes and market competition remain key monitoring points for future performance.

Sources

Company annual reportsStock exchange disclosuresFinancial market 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