investorscraft@gmail.com

Intrinsic ValueYSB Inc. (9885.HK)

Previous CloseHK$5.56
Intrinsic Value
Upside potential
Previous Close
HK$5.56

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

YSB Inc. operates as a comprehensive digital pharmaceutical platform serving China's healthcare ecosystem, integrating technology with pharmaceutical distribution and services. The company generates revenue through multiple streams including its innovative wePharmacy smart unmanned pharmaceutical booths that provide 24/7 access to medications with remote pharmacist consultation, SaaS solutions for healthcare institutions, wholesale and retail pharmaceutical sales, diagnostic testing services through ClouDiagnos, and online education via YSB eLearn for pharmacist qualification preparation. Operating in China's rapidly digitizing healthcare sector, YSB positions itself at the intersection of pharmaceutical retail, healthcare technology, and digital services, leveraging its platform to connect pharmaceutical companies, distributors, pharmacies, and end consumers. The company's market position is strengthened by its multi-faceted approach that addresses various pain points in China's fragmented pharmaceutical distribution chain, particularly focusing on accessibility and digital transformation of traditional pharmacy services while expanding into adjacent healthcare education and diagnostic services.

Revenue Profitability And Efficiency

YSB generated substantial revenue of HKD 17.9 billion in FY2024, demonstrating significant scale in its pharmaceutical platform operations. However, net income of HKD 30.0 million indicates thin margins, reflecting the competitive nature of pharmaceutical distribution and ongoing investments in digital infrastructure. The company maintained positive operating cash flow of HKD 655.9 million, suggesting reasonable operational efficiency despite margin pressures in its core business segments.

Earnings Power And Capital Efficiency

The company's diluted EPS of HKD 0.0457 reflects modest earnings generation relative to its revenue base. Operating cash flow significantly exceeded net income, indicating strong cash conversion from operations. With no reported capital expenditures, YSB appears to be maintaining rather than expanding its physical infrastructure, potentially focusing on digital platform enhancement over physical asset investment in the current period.

Balance Sheet And Financial Health

YSB maintains a robust liquidity position with HKD 1.01 billion in cash and equivalents, providing substantial financial flexibility. Total debt of HKD 233.5 million represents a conservative leverage profile, with cash holdings significantly exceeding debt obligations. This strong balance sheet position supports the company's ability to weather market fluctuations and invest in strategic initiatives without excessive financial risk.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of HKD 0.081, representing a meaningful distribution policy despite modest earnings. This dividend approach, combined with the company's scale in pharmaceutical platform services, suggests a balanced capital allocation strategy that rewards shareholders while maintaining sufficient retained earnings for operational needs and potential growth initiatives in China's evolving digital healthcare landscape.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.33 billion, the market values YSB at roughly 0.35 times revenue, reflecting expectations for the digital pharmaceutical platform sector in China. The beta of 1.247 indicates higher volatility than the market average, suggesting investor perception of both growth potential and sector-specific risks in the competitive Chinese healthcare technology market.

Strategic Advantages And Outlook

YSB's integrated platform approach combining digital pharmacy services, SaaS solutions, and healthcare education creates multiple revenue streams and cross-selling opportunities. The company's strong cash position and low debt provide strategic flexibility to capitalize on China's healthcare digitalization trends. However, margin pressures indicate intense competition, requiring continuous innovation and operational efficiency to maintain and improve profitability in the evolving regulatory environment.

Sources

Company financial reportsHong Kong Stock Exchange filingsCompany description and financial data provided

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