B

Beijing Tong Ren Tang Chinese Medicine Co Ltd
HKEX:3613

Watchlist Manager
Beijing Tong Ren Tang Chinese Medicine Co Ltd
HKEX:3613
Watchlist
Price: 7.85 HKD -2.48% Market Closed
Market Cap: 6.6B HKD
Have any thoughts about
Beijing Tong Ren Tang Chinese Medicine Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Beijing Tong Ren Tang Chinese Medicine Co Ltd stock under the Base Case scenario is 12.2 HKD. Compared to the current market price of 7.85 HKD, Beijing Tong Ren Tang Chinese Medicine Co Ltd is Undervalued by 36%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
12.2 HKD
Undervaluation 36%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation Backtest
Beijing Tong Ren Tang Chinese Medicine Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Beijing Tong Ren Tang Chinese Medicine Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Beijing Tong Ren Tang Chinese Medicine Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Beijing Tong Ren Tang Chinese Medicine Co Ltd

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Beijing Tong Ren Tang Chinese Medicine Co Ltd

Provide an overview of the primary business activities
of Beijing Tong Ren Tang Chinese Medicine Co Ltd.

What unique competitive advantages
does Beijing Tong Ren Tang Chinese Medicine Co Ltd hold over its rivals?

What risks and challenges
does Beijing Tong Ren Tang Chinese Medicine Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide P/S
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide P/E
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide P/OCF
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide P/FCFE
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide P/B
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide EV/S
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide EV/GP
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide EV/EBITDA
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide EV/EBIT
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide EV/OCF
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide EV/FCFF
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide EV/IC
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Show me price targets
for Beijing Tong Ren Tang Chinese Medicine Co Ltd made by professional analysts.

What are the Revenue projections
for Beijing Tong Ren Tang Chinese Medicine Co Ltd?

How accurate were the past Revenue estimates
for Beijing Tong Ren Tang Chinese Medicine Co Ltd?

What are the Net Income projections
for Beijing Tong Ren Tang Chinese Medicine Co Ltd?

How accurate were the past Net Income estimates
for Beijing Tong Ren Tang Chinese Medicine Co Ltd?

What are the EPS projections
for Beijing Tong Ren Tang Chinese Medicine Co Ltd?

How accurate were the past EPS estimates
for Beijing Tong Ren Tang Chinese Medicine Co Ltd?

What are the EBIT projections
for Beijing Tong Ren Tang Chinese Medicine Co Ltd?

How accurate were the past EBIT estimates
for Beijing Tong Ren Tang Chinese Medicine Co Ltd?

Compare the revenue forecasts
for Beijing Tong Ren Tang Chinese Medicine Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Beijing Tong Ren Tang Chinese Medicine Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Beijing Tong Ren Tang Chinese Medicine Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Beijing Tong Ren Tang Chinese Medicine Co Ltd compared to its peers.

Compare the P/E ratios
of Beijing Tong Ren Tang Chinese Medicine Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Beijing Tong Ren Tang Chinese Medicine Co Ltd with its peers.

Analyze the financial leverage
of Beijing Tong Ren Tang Chinese Medicine Co Ltd compared to its main competitors.

Show all profitability ratios
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide ROE
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide ROA
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide ROIC
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide ROCE
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide Gross Margin
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide Operating Margin
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide Net Margin
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide FCF Margin
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Show all solvency ratios
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide D/E Ratio
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide D/A Ratio
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide Interest Coverage Ratio
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide Altman Z-Score Ratio
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide Quick Ratio
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide Current Ratio
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Provide Cash Ratio
for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

What is the historical Revenue growth
over the last 5 years for Beijing Tong Ren Tang Chinese Medicine Co Ltd?

What is the historical Net Income growth
over the last 5 years for Beijing Tong Ren Tang Chinese Medicine Co Ltd?

What is the current Free Cash Flow
of Beijing Tong Ren Tang Chinese Medicine Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Beijing Tong Ren Tang Chinese Medicine Co Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Beijing Tong Ren Tang Chinese Medicine Co Ltd

Current Assets 3.7B
Cash & Short-Term Investments 1.8B
Receivables 340.9m
Other Current Assets 1.6B
Non-Current Assets 565.3m
Long-Term Investments 53.1m
PP&E 437.4m
Intangibles 54.7m
Other Non-Current Assets 20.1m
Current Liabilities 221.1m
Accounts Payable 140.5m
Other Current Liabilities 80.6m
Non-Current Liabilities 250.8m
Long-Term Debt 78m
Other Non-Current Liabilities 172.9m
Efficiency

Earnings Waterfall
Beijing Tong Ren Tang Chinese Medicine Co Ltd

Revenue
1.4B HKD
Cost of Revenue
-384.7m HKD
Gross Profit
992m HKD
Operating Expenses
-439m HKD
Operating Income
553m HKD
Other Expenses
-58.9m HKD
Net Income
494.1m HKD

Free Cash Flow Analysis
Beijing Tong Ren Tang Chinese Medicine Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Beijing Tong Ren Tang Chinese Medicine Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROIC
Negative Free Cash Flow
Positive Gross Profit
Positive Operating Income
67/100
Profitability
Score

Beijing Tong Ren Tang Chinese Medicine Co Ltd's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Beijing Tong Ren Tang Chinese Medicine Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Beijing Tong Ren Tang Chinese Medicine Co Ltd's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Beijing Tong Ren Tang Chinese Medicine Co Ltd

Wall Street analysts forecast Beijing Tong Ren Tang Chinese Medicine Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Beijing Tong Ren Tang Chinese Medicine Co Ltd is 12.29 HKD with a low forecast of 11.41 HKD and a high forecast of 13.44 HKD.

Lowest
Price Target
11.41 HKD
45% Upside
Average
Price Target
12.29 HKD
57% Upside
Highest
Price Target
13.44 HKD
71% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Beijing Tong Ren Tang Chinese Medicine Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Beijing Tong Ren Tang Chinese Medicine Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Beijing Tong Ren Tang Chinese Medicine Co Ltd

Country

Hong Kong

Industry

Pharmaceuticals

Market Cap

6.6B HKD

Dividend Yield

4.2%

Description

Beijing Tong Ren Tang Chinese Medicine Co., Ltd. engages in the manufacture, retail and wholesale of Chinese medicine and healthcare products. The company employs 745 full-time employees The company went IPO on 2013-05-07. Along with subsidiaries, it operates its business through three segments. The Hong Kong segment engages in the sale of Chinese medicine products and healthcare products and provision of Chinese medical consultation and treatments through retail outlets as well as wholesale of Chinese medicine products in Hong Kong. The company is also involved in the royalty fee income from overseas entities using the brand of Tong Ren Tang. The Mainland China segment engages in the wholesale of healthcare products in Mainland China and the sole distribution of Tong Ren Tang branded products of Tong Ren Tang Technologies and Tong Ren Tang Ltd. to customers outside Mainland China. The Overseas segment engages in the retail and wholesale of Chinese medicine products and healthcare products and the provision of Chinese medical consultation and treatments in other overseas countries.

Contact

Room 1405-1409, Office Tower,
+85228817989.0
cm.tongrentang.com

IPO

2013-05-07

Employees

745

Officers

Executive Chairman of the Board
Mr. Hai Ou Gu
Executive Director & Executive Deputy GM
Mr. Fei Chen
CEO & Executive Director
Mr. Wang Chi
CFO & Company Secretary
Ms. Fung Yi Tsang
Deputy GM & General Counsel
Mr. Zheng Guo Shen

See Also

Discover More
What is the Intrinsic Value of one Beijing Tong Ren Tang Chinese Medicine Co Ltd stock?

The intrinsic value of one Beijing Tong Ren Tang Chinese Medicine Co Ltd stock under the Base Case scenario is 12.2 HKD.

Is Beijing Tong Ren Tang Chinese Medicine Co Ltd stock undervalued or overvalued?

Compared to the current market price of 7.85 HKD, Beijing Tong Ren Tang Chinese Medicine Co Ltd is Undervalued by 36%.

Back to Top