investorscraft@gmail.com

Intrinsic ValueZhejiang Hisoar Pharmaceutical Co., Ltd. (002099.SZ)

Previous Close$6.33
Intrinsic Value
Upside potential
Previous Close
$6.33

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

Zhejiang Hisoar Pharmaceutical operates as a specialized manufacturer of fine chemicals and active pharmaceutical ingredients (APIs) within China's competitive pharmaceutical sector. The company's core revenue model centers on the production and sale of a diverse portfolio of specialty raw drugs and medicine intermediates, serving both domestic and international markets. Its product offerings span critical therapeutic areas including antibiotics, antiviral medications, cardiovascular treatments, and diabetes management drugs, with key products such as clindamycin, thiamphenicol, and voglibose forming the backbone of its commercial operations. The company engages in both standard product sales and customized manufacturing services, leveraging its chemical synthesis capabilities to produce complex molecules like the 4-AA Iso-carbapenem series. Operating in the highly regulated pharmaceutical ingredients space, Hisoar competes within the generic and specialty drug manufacturing segment, where technological expertise and regulatory compliance are paramount. The company's market positioning reflects its long-established presence since 1966, with operations based in Taizhou, China's significant pharmaceutical manufacturing hub. Hisoar's export activities indicate its ability to meet international quality standards, though it operates in a sector characterized by pricing pressures and evolving regulatory requirements across global markets.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 1.94 billion while recording a net loss of CNY 330 million, reflecting significant profitability challenges. The negative earnings per share of CNY -0.21 indicates substantial pressure on bottom-line performance. Despite the net loss, the company generated positive operating cash flow of CNY 175 million, suggesting some operational efficiency in converting sales to cash, though this was insufficient to offset overall profitability concerns. Capital expenditures of CNY 122 million indicate ongoing investment in production capabilities.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained, as evidenced by the substantial net loss position. The positive operating cash flow provides some mitigation, but the negative net income suggests challenges in maintaining profitable operations at current revenue levels. The relationship between capital expenditures and operating cash flow indicates that investments are being made, though the return on these investments remains questionable given the current financial performance. The company's ability to generate sustainable earnings from its asset base requires improvement.

Balance Sheet And Financial Health

Hisoar maintains a solid liquidity position with cash and equivalents of CNY 1.52 billion, providing a substantial buffer against operational challenges. However, total debt of CNY 1.23 billion represents a significant liability, though the cash position exceeds debt obligations. The balance sheet structure suggests the company has maintained access to financing, but the debt level relative to the company's profitability metrics warrants monitoring, particularly given the current loss-making position.

Growth Trends And Dividend Policy

Current financial results indicate contraction rather than growth, with the company experiencing a net loss position. The absence of a dividend payment reflects the company's focus on preserving capital during a challenging operational period. The negative earnings trend suggests the company may be undergoing a transitional phase or facing market headwinds that have impacted its growth trajectory. Future growth will likely depend on improving operational efficiency and market conditions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.21 billion, the market appears to be valuing the company beyond its current financial performance, potentially reflecting expectations of recovery or strategic value in its product portfolio and manufacturing capabilities. The beta of 0.571 suggests lower volatility compared to the broader market, indicating investor perception of relative stability despite current profitability challenges. The valuation multiple appears stretched relative to current earnings capacity.

Strategic Advantages And Outlook

The company's long-established presence since 1966 and specialized expertise in pharmaceutical chemicals represent foundational strengths. Its diverse product portfolio across multiple therapeutic areas provides some diversification benefit, though current financial performance indicates operational challenges. The outlook will depend on the company's ability to restore profitability through cost management, product mix optimization, and potentially leveraging its export capabilities. The pharmaceutical sector's regulatory environment and pricing dynamics will continue to influence future performance.

Sources

Company financial reportsShenzhen 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