investorscraft@gmail.com

Intrinsic Value111, Inc. (YI)

Previous Close$7.43
Intrinsic Value
Upside potential
Previous Close
$7.43

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

111, Inc. operates as a leading integrated online and offline healthcare platform in China, focusing on pharmaceutical and healthcare product distribution. The company connects patients, healthcare providers, and pharmacies through its digital ecosystem, offering a comprehensive range of prescription and over-the-counter medications, health supplements, and medical devices. Its revenue model is primarily driven by B2B and B2C e-commerce sales, supplemented by value-added services such as supply chain solutions and data analytics. Positioned in the rapidly growing digital healthcare sector, 111, Inc. leverages its proprietary technology and extensive logistics network to serve a fragmented but high-demand market. The company competes with traditional distributors and emerging digital health platforms, differentiating itself through scale, efficiency, and integrated service offerings. Its market position is reinforced by strategic partnerships with pharmaceutical manufacturers and healthcare institutions, though regulatory risks and competitive pressures remain key challenges.

Revenue Profitability And Efficiency

In FY 2024, 111, Inc. reported revenue of RMB 14.4 billion, reflecting its strong market presence in China's digital healthcare sector. However, the company posted a net loss of RMB 64.7 million, with diluted EPS of -7.52, indicating ongoing profitability challenges. Operating cash flow was positive at RMB 263 million, suggesting operational efficiency despite net losses, while capital expenditures were modest at RMB 15.2 million, highlighting disciplined spending.

Earnings Power And Capital Efficiency

The company’s negative net income underscores its current earnings challenges, though positive operating cash flow points to underlying operational resilience. Capital efficiency appears balanced, with limited capex relative to revenue, but sustained losses raise questions about long-term earnings power. The lack of dividend payments aligns with its reinvestment-focused strategy to capture growth in China’s digital healthcare market.

Balance Sheet And Financial Health

111, Inc. maintains a solid liquidity position with RMB 462.3 million in cash and equivalents, providing a buffer against its RMB 256.8 million total debt. The balance sheet suggests manageable leverage, though recurring losses could strain financial flexibility if not addressed. The company’s ability to generate positive operating cash flow supports its near-term stability.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s focus on China’s expanding digital healthcare market suggests potential upside. No dividends were paid in FY 2024, consistent with its growth-oriented strategy. Future performance will hinge on scaling its platform and improving profitability in a competitive landscape.

Valuation And Market Expectations

Market expectations for 111, Inc. likely balance its growth potential against persistent profitability challenges. The absence of positive EPS and reliance on operational cash flow may weigh on valuation multiples, though its niche in China’s healthcare digitization could attract long-term investors. Comparable valuations in the sector would provide further context.

Strategic Advantages And Outlook

111, Inc. benefits from its integrated platform and first-mover advantage in China’s digital healthcare distribution. Strategic partnerships and technological capabilities are key strengths, but regulatory hurdles and competition pose risks. The outlook depends on achieving scale and operational leverage to transition toward sustainable profitability.

Sources

Company filings, CIK 0001738906

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