investorscraft@gmail.com

Intrinsic ValueChengdu Huasun Technology Group Inc., Ltd. (000790.SZ)

Previous Close$4.01
Intrinsic Value
Upside potential
Previous Close
$4.01

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

Chengdu Huasun Technology Group operates within China's competitive pharmaceutical sector, specializing in the development, manufacturing, and distribution of modern Chinese medicines, traditional Chinese medicines, and chemical medicines. The company maintains a diversified revenue model that spans both healthcare and industrial operations, with a particular focus on cardiovascular and cerebrovascular treatments alongside a separate steel structure building division. This dual-industry approach positions Huasun Technology uniquely, allowing it to leverage pharmaceutical expertise while maintaining industrial manufacturing capabilities. The company's core pharmaceutical operations involve research-intensive bio-pharmaceutical products and biotechnology drugs, targeting therapeutic areas with significant demographic demand in China's aging population. Its market position reflects a mid-sized Chinese pharmaceutical manufacturer with specialized therapeutic focus areas, operating alongside both state-owned and private sector competitors in a highly regulated environment. The steel structure business provides industrial diversification but remains secondary to the pharmaceutical operations in strategic importance.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 864 million for the period, though it recorded a net loss of CNY 6.69 million, indicating margin pressure within its operations. Operating cash flow remained positive at CNY 64.3 million, suggesting some operational stability despite the net loss. Capital expenditures of CNY 142 million significantly exceeded operating cash flow, indicating substantial investment activity that may be impacting short-term profitability while positioning for future growth.

Earnings Power And Capital Efficiency

Huasun Technology reported negative diluted EPS of CNY 0.01, reflecting the challenging profitability environment. The substantial capital expenditure program, which dwarfed operating cash flow, suggests the company is in an investment phase that has temporarily impaired earnings power. The relationship between operating cash flow and capital investments indicates a strategic prioritization of long-term asset development over immediate earnings generation.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 209 million against total debt of CNY 479 million, indicating a leveraged balance sheet structure. The debt-to-cash ratio suggests moderate financial leverage, though the company's ability to service this debt will depend on improved operational performance. The working capital position appears manageable given the positive operating cash flow generation capacity.

Growth Trends And Dividend Policy

Despite the net loss position, the company maintained a dividend payment of CNY 0.01 per share, indicating a commitment to shareholder returns. The significant capital expenditure program suggests management is prioritizing growth investments, particularly in pharmaceutical research and development. The dual-industry structure presents both diversification benefits and potential challenges for focused growth strategy execution in the competitive pharmaceutical landscape.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.53 billion, the company trades at a premium to its annual revenue, reflecting market expectations for future growth and profitability recovery. The low beta of 0.169 suggests the stock exhibits lower volatility than the broader market, potentially indicating investor perception of stable, though currently challenged, business fundamentals. The valuation appears to incorporate expectations for successful execution of the current investment cycle.

Strategic Advantages And Outlook

Huasun Technology's primary strategic advantage lies in its specialized focus on cardiovascular and cerebrovascular treatments within China's growing healthcare market. The company's established manufacturing capabilities and dual-industry structure provide operational diversification. The outlook depends on successful commercialization of pharmaceutical R&D investments and navigating competitive pressures in both the pharmaceutical and industrial sectors. Management's ability to balance investment returns with operational efficiency will be critical for future performance.

Sources

Company filingsShenzhen Stock Exchange disclosures

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