investorscraft@gmail.com

Intrinsic ValueHuapont Life Sciences Co., Ltd. (002004.SZ)

Previous Close$5.60
Intrinsic Value
Upside potential
Previous Close
$5.60

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

Huapont Life Sciences operates as a diversified life sciences company with dual business segments spanning pharmaceuticals and agrochemicals. The company maintains a vertically integrated approach, producing both pharmaceutical preparations and intermediates while also developing pesticide technicals and formulations. Its pharmaceutical portfolio targets therapeutic areas including dermatology, tuberculosis, anti-infectives, respiratory conditions, oncology, and ophthalmology, complemented by health management products. In the agrochemical sector, the company provides comprehensive GLP registration technical services alongside its product offerings. This dual-market strategy positions Huapont to serve both human health and agricultural productivity needs, creating revenue diversification across healthcare and agricultural value chains. The company's foundation in Chongqing provides strategic access to China's domestic market while supporting international expansion through its overseas operations. Huapont's integrated model across pharmaceuticals and agrochemicals represents a distinctive approach within the life sciences sector, leveraging chemical synthesis capabilities across different end markets.

Revenue Profitability And Efficiency

Huapont generated approximately CNY 11.7 billion in revenue for the fiscal year, demonstrating substantial scale in its operations. However, the company reported a net loss of approximately CNY 299 million, translating to a diluted EPS of -CNY 0.15. Despite the negative bottom line, operating cash flow remained robust at CNY 1.63 billion, significantly exceeding capital expenditures of CNY 956 million. This indicates that while profitability was challenged, the core business maintained healthy cash generation capabilities that supported ongoing operations and investment activities.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained given the reported net loss position. The positive operating cash flow of CNY 1.63 billion suggests that non-cash charges or working capital movements significantly impacted the bottom line. Capital expenditure intensity is moderate relative to operating cash flow, with the company investing approximately CNY 956 million in property, plant, and equipment. The relationship between operating cash flow and capital expenditures indicates the business maintains fundamental cash-generating ability despite profitability challenges.

Balance Sheet And Financial Health

Huapont maintains a substantial cash position of approximately CNY 3.29 billion, providing liquidity buffer against its total debt of CNY 6.56 billion. The debt level represents a significant financial obligation that requires careful management given the current profitability challenges. The company's balance sheet structure reflects the capital-intensive nature of its pharmaceutical and agrochemical operations, with the debt-to-cash ratio indicating moderate leverage that warrants monitoring amid the current earnings environment.

Growth Trends And Dividend Policy

Despite reporting a net loss for the period, the company maintained its dividend distribution with a dividend per share of CNY 0.20. This dividend payment suggests management's confidence in the company's liquidity position and medium-term recovery prospects. The continuation of dividend payments during a loss-making period indicates a commitment to shareholder returns, though sustainability depends on improved profitability and cash flow generation in future periods.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.31 billion, the company trades at a significant premium to its annual revenue of CNY 11.7 billion. The beta of 0.501 indicates lower volatility compared to the broader market, suggesting investors perceive the stock as relatively defensive despite current profitability challenges. The valuation reflects market expectations for recovery and potential growth in both pharmaceutical and agrochemical segments.

Strategic Advantages And Outlook

Huapont's strategic advantage lies in its diversified presence across pharmaceuticals and agrochemicals, providing revenue stability across different market cycles. The company's integrated model from intermediates to finished products offers cost control benefits and supply chain security. The outlook depends on restoring profitability in both business segments while managing the substantial debt load. Success will require optimizing operations, controlling costs, and leveraging its technical capabilities across both healthcare and agricultural markets.

Sources

Company filingsMarket data

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