investorscraft@gmail.com

Intrinsic ValueYoucare Pharmaceutical Group Co., Ltd. (688658.SS)

Previous Close$24.26
Intrinsic Value
Upside potential
Previous Close
$24.26

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

Youcare Pharmaceutical Group operates as an integrated pharmaceutical company specializing in the research, development, manufacturing, and distribution of diverse drug formulations including injections, tablets, capsules, and granules. The company maintains a comprehensive product portfolio spanning multiple therapeutic categories such as antibiotics, gastrointestinal treatments, anti-tumor medications, cardio-cerebral vascular drugs, and immunomodulators, positioning itself within China's competitive biotechnology and healthcare sectors. Youcare's revenue model combines pharmaceutical sales through established distribution channels with ongoing R&D investments to expand its product pipeline, leveraging its 1988 founding heritage and Beijing headquarters to maintain regional market presence while navigating China's evolving pharmaceutical regulatory landscape and healthcare reforms.

Revenue Profitability And Efficiency

The company generated CNY 3.78 billion in revenue with net income of CNY 123.7 million, reflecting a net margin of approximately 3.3%. Operating cash flow of CNY 438.2 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 358.6 million suggest ongoing investments in production capacity and research infrastructure to support future growth initiatives.

Earnings Power And Capital Efficiency

Youcare demonstrated modest earnings power with diluted EPS of CNY 0.28, supported by operational cash generation that substantially covered capital investment requirements. The company maintains a balanced approach to capital allocation, funding both ongoing operations and strategic investments while preserving financial flexibility for research and development activities in the competitive pharmaceutical sector.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 1.33 billion in cash and equivalents against total debt of CNY 644.4 million, indicating a conservative leverage profile. This strong cash position provides ample buffer for operational needs and strategic initiatives while maintaining financial stability in the capital-intensive pharmaceutical industry.

Growth Trends And Dividend Policy

The company has established a dividend policy with CNY 0.20 per share distribution, representing a payout ratio of approximately 71% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for reinvestment in growth opportunities within China's expanding pharmaceutical market.

Valuation And Market Expectations

With a market capitalization of CNY 11.2 billion, the company trades at approximately 30 times revenue and 90 times earnings, reflecting growth expectations in China's pharmaceutical sector. The beta of 0.93 indicates slightly less volatility than the broader market, suggesting investor perception of relative stability within the healthcare industry.

Strategic Advantages And Outlook

Youcare benefits from its diversified product portfolio and integrated business model spanning R&D to distribution. The company's established presence in multiple therapeutic categories and strong cash position provide competitive advantages in navigating China's evolving healthcare landscape, though execution on R&D pipeline and market expansion will be critical for sustained growth.

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