investorscraft@gmail.com

Intrinsic ValueHarbin Medisan Pharmaceutical Co., Ltd. (002900.SZ)

Previous Close$11.85
Intrinsic Value
Upside potential
Previous Close
$11.85

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 Medisan Pharmaceutical operates as a specialized pharmaceutical manufacturer in China, focusing on the research, development, production, and commercialization of chemical pharmaceutical dosage forms and active pharmaceutical ingredients (APIs). The company serves critical healthcare segments including treatments for the nervous system, cardiovascular diseases, systemic anti-infectives, and musculoskeletal conditions, alongside essential nutritional and body fluid balance infusions. This diversified portfolio positions Medisan within the competitive Chinese generic and specialty drug market, catering to domestic healthcare needs. Its vertically integrated model, spanning from API production to finished dosage forms, provides supply chain control and cost advantages. Operating from its base in Harbin, the company leverages regional industrial policies while competing for market share against larger national pharmaceutical conglomerates. The strategic focus on essential therapeutic areas aligns with China's public health priorities, though it operates in a highly regulated environment characterized by pricing pressures and volume-based procurement policies.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 1.13 billion, achieving a net income of CNY 58.7 million. This translates to a net profit margin of approximately 5.2%, indicating modest profitability in a competitive market. The diluted earnings per share stood at CNY 0.19. Operating cash flow was positive at CNY 30.7 million, though significantly lower than net income, suggesting potential working capital movements or timing differences in cash collection.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with a return on equity implied by the net income and market capitalization being relatively low. The significant capital expenditure of CNY -346.2 million, which substantially exceeded operating cash flow, indicates heavy investment in capacity or facilities. This suggests a focus on long-term asset building, though it pressures near-term cash generation and capital efficiency metrics.

Balance Sheet And Financial Health

Harbin Medisan maintains a solid liquidity position with cash and equivalents of CNY 794.1 million. Total debt is reported at CNY 714.8 million, resulting in a net cash position. This conservative leverage profile provides financial flexibility. The balance sheet appears capable of supporting ongoing operations and the declared dividend, reflecting a stable financial foundation amidst substantial capital investments.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, declaring a dividend per share of CNY 0.20 for the fiscal year, which exceeds the diluted EPS, indicating a payout ratio over 100%. This aggressive dividend policy may be supported by the strong cash balance. Growth trends are not explicitly detailed, but the high level of capital expenditures suggests an investment phase aimed at future capacity or product line expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.35 billion, the stock trades at a price-to-earnings ratio that implies market expectations for future earnings growth or stability. The beta of 0.542 indicates lower volatility compared to the broader market, which is typical for pharmaceutical stocks. The valuation likely incorporates expectations for the company's strategic investments to yield returns in the medium to long term.

Strategic Advantages And Outlook

The company's primary strategic advantages lie in its vertical integration and focus on essential drug categories within China's vast healthcare system. The outlook is tied to its ability to navigate government pricing policies, successfully commercialize new products from its R&D pipeline, and efficiently utilize its recent capital investments. Execution on these fronts will be critical for improving profitability and justifying its current strategic direction.

Sources

Company FinancialsShenzhen Stock Exchange

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