investorscraft@gmail.com

Intrinsic ValueHualan Biological Engineering Inc. (002007.SZ)

Previous Close$15.63
Intrinsic Value
Upside potential
Previous Close
$15.63

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

Hualan Biological Engineering Inc. operates as a comprehensive biopharmaceutical enterprise specializing in the research, development, production, and commercialization of critical biological products within China's healthcare sector. The company's diversified portfolio is strategically segmented into two core revenue streams: plasma-derived blood products and preventive vaccines. Its blood products division addresses critical medical needs with products like human albumin, various immunoglobulins, and coagulation factors, serving hospitals and patients requiring transfusion therapies. The vaccines segment provides essential immunization against infectious diseases, including its quadrivalent influenza vaccine and recombinant hepatitis B vaccine, catering to national vaccination programs and private markets. This dual-platform model leverages synergies in biologics manufacturing and regulatory expertise. Hualan holds a significant position in China's biopharmaceutical landscape, supported by long-standing strategic alliances with prestigious institutions like the Chinese Academy of Sciences, which enhances its R&D capabilities. The company is recognized as a key domestic player in the plasma and vaccine markets, competing with both local and international firms while benefiting from China's growing emphasis on healthcare security and biologics self-sufficiency.

Revenue Profitability And Efficiency

For the fiscal year, Hualan Biological reported revenue of CNY 4.38 billion, demonstrating its commercial scale in the biopharmaceutical market. The company achieved a net income of CNY 1.09 billion, translating to a robust net profit margin of approximately 24.8%, indicating strong pricing power and cost control within its specialized product segments. Operating cash flow generation was healthy at CNY 1.06 billion, which comfortably covered capital expenditures of CNY 255 million, reflecting efficient cash conversion from its core operations and disciplined investment in capacity.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by its diluted earnings per share of CNY 0.59. The substantial operating cash flow relative to net income suggests high-quality earnings that are not overly dependent on non-cash items. Capital allocation appears prudent, with capital expenditures representing a moderate portion of operating cash flow, allowing for reinvestment while maintaining financial flexibility. This indicates a business model capable of generating consistent returns on invested capital.

Balance Sheet And Financial Health

Hualan maintains a solid balance sheet with cash and equivalents of CNY 1.37 billion, providing a significant liquidity buffer. Total debt stands at CNY 908.5 million, resulting in a conservative net cash position. This strong liquidity profile, coupled with manageable debt levels, underscores the company's financial stability and low risk of financial distress, which is crucial for funding long-term R&D cycles inherent in the biopharmaceutical industry.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, distributing a dividend of CNY 0.2 per share. The dividend payout, against an EPS of CNY 0.59, implies a payout ratio of approximately 34%, balancing direct returns to investors with capital retention for future growth initiatives. This policy reflects a mature yet growth-oriented approach, typical of established pharmaceutical companies with stable cash flows.

Valuation And Market Expectations

With a market capitalization of approximately CNY 30.54 billion, the market assigns a significant valuation to Hualan's specialized product portfolio and market position. The company's beta of 1.20 suggests its stock exhibits higher volatility than the broader market, which is characteristic of the biotechnology sector due to its sensitivity to regulatory developments, clinical trial outcomes, and product pipeline advancements.

Strategic Advantages And Outlook

Hualan's strategic advantages lie in its integrated biopharmaceutical platform, encompassing both plasma fractionation and vaccine development, which provides revenue diversification. Its long-standing presence and collaborations within China's scientific community are key assets. The outlook is tied to China's expanding healthcare demands, government immunization policies, and the company's ability to successfully commercialize new products from its R&D pipeline, navigating the competitive and regulated environment.

Sources

Company DescriptionFinancial 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