investorscraft@gmail.com

Intrinsic ValueTianda Pharmaceuticals Limited (0455.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tianda Pharmaceuticals Limited operates as a diversified healthcare company specializing in the research, development, production, and sale of pharmaceutical and biotechnology products. Its core revenue model is derived from manufacturing and distributing a broad portfolio that includes Chinese medicines, chemical drugs, biological health products, and medical appliances. The company targets key therapeutic areas such as cardio-cerebrovascular, pediatric, respiratory, and anti-infection treatments, serving markets in Mainland China, Hong Kong, and Australia. It leverages established brands like Herb Valley and Tuokang for its health products while also engaging in the wholesale of Chinese herbal medicines and provision of medical services. Operating in the competitive specialty and generic drug manufacturing sector, Tianda positions itself as an integrated player from R&D to retail, though it faces intense competition from larger pharmaceutical firms. Its market position is that of a niche regional player with a diversified but focused product lineup aimed at specific consumer health segments.

Revenue Profitability And Efficiency

The company reported revenue of HKD 329.9 million for the period but experienced a net loss of HKD 61.4 million, indicating significant profitability challenges. Negative operating cash flow of HKD 49.8 million and substantial capital expenditures highlight inefficiencies in cash generation and operational execution, straining financial performance.

Earnings Power And Capital Efficiency

Diluted EPS was negative at HKD -0.0285, reflecting weak earnings power amid operational headwinds. High capital expenditures relative to cash flow suggest poor capital allocation, with investments not yielding sufficient returns to support positive earnings or cash generation in the near term.

Balance Sheet And Financial Health

The balance sheet shows HKD 85.7 million in cash against total debt of HKD 127.4 million, indicating a leveraged position with limited liquidity. This debt burden, coupled with negative cash flows, raises concerns about financial stability and the company's ability to meet obligations without additional funding.

Growth Trends And Dividend Policy

No dividend payments were made, aligning with the net loss and cash flow constraints. The negative growth trends in profitability and cash generation suggest the company is prioritizing survival and operational restructuring over shareholder returns in the current fiscal environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 329 million and a negative beta, the market appears to discount future growth prospects heavily. The valuation reflects skepticism about turnaround potential, given the persistent losses and challenging financial metrics observed.

Strategic Advantages And Outlook

Tianda's diversified product portfolio and presence in growing healthcare markets like China provide a foundational advantage. However, the outlook remains cautious due to operational inefficiencies, high debt, and negative cash flows, necessitating strategic refinancing or restructuring to achieve sustainable growth.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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