investorscraft@gmail.com

Intrinsic ValueHarbin Gloria Pharmaceuticals Co., Ltd (002437.SZ)

Previous Close$3.41
Intrinsic Value
Upside potential
Previous Close
$3.41

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

Harbin Gloria Pharmaceuticals operates as a specialized pharmaceutical manufacturer in China, focusing on the research, development, production, and commercialization of a diverse portfolio of generic and specialty drugs. The company's core revenue model is built on manufacturing and selling pharmaceutical products across multiple therapeutic areas, including cardiac cerebrovascular medications, skeletal muscle treatments, vitamins and minerals, and urinary system drugs. This diversified approach allows the company to mitigate risks associated with dependency on single therapeutic categories while serving various segments of China's healthcare market. Positioned within China's competitive pharmaceutical landscape, Gloria Pharmaceuticals has established itself as a regional player with a foundation in both hospital and retail distribution channels. The company's product range extends to antitumor medications, endocrine medicine, anti-infectives, and respiratory treatments, demonstrating a broad capability in pharmaceutical manufacturing. Operating from its base in Harbin, the company navigates China's evolving healthcare policies and pricing regulations while maintaining a focus on essential medicine categories that serve the country's aging population and growing healthcare needs.

Revenue Profitability And Efficiency

The company generated revenue of CNY 2.44 billion for the fiscal year, with net income reaching CNY 232.8 million, indicating a net profit margin of approximately 9.5%. Operating cash flow was robust at CNY 410.9 million, significantly exceeding net income and suggesting healthy cash conversion from operations. Capital expenditures of CNY 62.9 million represent a moderate investment level relative to the company's operating scale, focusing on maintaining production capabilities rather than aggressive expansion.

Earnings Power And Capital Efficiency

Gloria Pharmaceuticals demonstrated solid earnings power with diluted EPS of CNY 0.10 per share. The substantial operating cash flow of CNY 410.9 million, which is 76% higher than reported net income, indicates strong underlying business performance and efficient working capital management. The company's capital allocation appears disciplined, with capex representing only 15% of operating cash flow, allowing for significant free cash flow generation to support the business.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with cash and equivalents of CNY 482.0 million against minimal total debt of only CNY 1.9 million, resulting in a net cash position that provides substantial financial flexibility. This strong liquidity position, coupled with negligible leverage, positions the company to withstand industry volatility and potentially pursue strategic opportunities without significant financial constraints. The balance sheet reflects a low-risk financial profile characteristic of established pharmaceutical manufacturers.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's current financial results suggest stable operations within China's pharmaceutical sector. The dividend policy appears conservative, with no dividend distribution indicated for the period, suggesting potential retention of earnings for reinvestment in the business or maintaining financial flexibility. This approach may reflect the capital-intensive nature of pharmaceutical manufacturing and the need to fund ongoing research and regulatory compliance requirements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.60 billion, the company trades at a price-to-earnings ratio of around 32.6 times based on current earnings. The beta of 0.251 indicates lower volatility compared to the broader market, potentially reflecting the defensive characteristics of the pharmaceutical sector. This valuation multiple suggests market expectations for future growth or stability in the company's specialized pharmaceutical operations within the Chinese healthcare market.

Strategic Advantages And Outlook

The company's strategic position is strengthened by its diversified product portfolio across multiple therapeutic areas, reducing dependency on any single drug category. Its strong balance sheet with substantial net cash provides a competitive advantage in navigating regulatory changes and market competition. The outlook will depend on the company's ability to maintain product relevance within China's evolving healthcare system, manage pricing pressures, and potentially expand its product pipeline through continued research efforts.

Sources

Company financial reportsStock 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