investorscraft@gmail.com

Intrinsic ValueHunan Hansen Pharmaceutical Co., Ltd. (002412.SZ)

Previous Close$6.74
Intrinsic Value
Upside potential
Previous Close
$6.74

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

Hunan Hansen Pharmaceutical operates as a specialized pharmaceutical manufacturer focused on producing and distributing both traditional Chinese medicine and chemical drug preparations. The company serves healthcare markets primarily within China while maintaining an international presence, offering a diverse portfolio of medicinal formats including injections, oral liquids, tablets, capsules, and granules. Hansen Pharmaceutical's core revenue model is built on the manufacturing and sale of these pharmaceutical products to healthcare providers and distributors, positioning it within the competitive generic and specialty drug manufacturing sector. The company's strategic focus on multiple dosage forms allows it to address various therapeutic areas and patient needs, leveraging China's growing healthcare market. Its position reflects the broader trend of integrating traditional medicine with modern pharmaceutical manufacturing capabilities, catering to domestic demand while exploring international opportunities in markets receptive to Chinese medicinal products.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.00 billion for the period, with net income reaching CNY 220.2 million, indicating a healthy net profit margin of around 22%. Operating cash flow stood at CNY 130.8 million, significantly exceeding capital expenditures of CNY 11.6 million, demonstrating strong cash generation from core operations. This financial performance suggests efficient management of the company's pharmaceutical manufacturing and distribution activities.

Earnings Power And Capital Efficiency

Hansen Pharmaceutical demonstrated solid earnings power with diluted earnings per share of CNY 0.44. The company's operating cash flow of CNY 130.8 million substantially covered its modest capital investment requirements, indicating effective capital allocation. The positive spread between operating cash flow and capital expenditures reflects the capital-light nature of its established pharmaceutical manufacturing operations and efficient working capital management.

Balance Sheet And Financial Health

The company maintains a conservative financial position with cash and equivalents of CNY 128.0 million against total debt of CNY 84.5 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility for ongoing operations and potential strategic initiatives. The balanced capital structure supports the company's operational stability in the competitive pharmaceutical sector.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company reported no dividend distribution for the period, suggesting a retention of earnings for reinvestment in business development. This approach may indicate a focus on funding organic growth initiatives, research and development, or potential expansion opportunities rather than returning capital to shareholders through dividends at this stage.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.36 billion, the company trades at a price-to-earnings multiple derived from its current earnings profile. The beta of 0.75 suggests lower volatility compared to the broader market, which may reflect the defensive characteristics of the pharmaceutical sector and investor perception of the company's stable business model within the healthcare industry.

Strategic Advantages And Outlook

Hansen's strategic advantage lies in its dual focus on both traditional Chinese and chemical medicines, allowing it to serve diverse market segments. The company's product diversification across multiple dosage forms provides resilience against sector-specific challenges. Its solid financial foundation positions it well to navigate regulatory changes and capitalize on growth opportunities in China's expanding healthcare market, though it faces typical pharmaceutical industry challenges including competition and regulatory compliance.

Sources

Company financial reportsMarket data providers

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