investorscraft@gmail.com

Intrinsic ValueGrand Pharmaceutical Group Limited (0512.HK)

Previous CloseHK$7.82
Intrinsic Value
Upside potential
Previous Close
HK$7.82

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

Grand Pharmaceutical Group Limited is a diversified pharmaceutical enterprise operating primarily in China with an expanding international footprint. The company's core revenue model is built on the research, development, manufacturing, and commercialization of a broad portfolio of specialty and generic drugs, active pharmaceutical ingredients (APIs), and medical devices. Its product lines are strategically focused on high-value therapeutic areas including cerebro-cardiovascular emergencies, oncology, ophthalmology, and rare diseases, which provides some insulation from broader pricing pressures. The company further diversifies its operations through its involvement in biotechnology health products, fine chemicals, and even agrochemicals. This integrated approach, spanning from raw materials to finished dosage forms and devices, allows it to capture value across multiple segments of the healthcare supply chain. Its strategic cooperation with institutions like the Eye Hospital of Wenzhou Medical University underscores a commitment to bolstering its R&D capabilities, particularly in specialized niches like ophthalmic drugs, enhancing its competitive positioning within the complex and highly regulated Asian pharmaceutical market.

Revenue Profitability And Efficiency

The group reported robust revenue of HKD 11.64 billion for the period, demonstrating its significant commercial scale. Profitability is solid, with net income reaching HKD 2.47 billion, translating to a healthy net margin. Operating cash flow generation was strong at HKD 1.90 billion, indicating that earnings are being effectively converted into cash from core business activities, which is a key indicator of operational efficiency.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, as evidenced by its diluted EPS of HKD 0.70. Capital expenditure of HKD 581 million was directed towards maintaining and expanding its manufacturing and R&D capabilities. The positive and substantial operating cash flow significantly exceeds these investments, suggesting disciplined capital allocation and efficient reinvestment into the business for future growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 1.34 billion against total debt of HKD 4.44 billion. This indicates a leveraged but manageable financial structure common for firms in capital-intensive industries like pharmaceuticals. The company's ability to generate strong operational cash flows provides a solid foundation for servicing its debt obligations and funding ongoing operations.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, distributing a dividend of HKD 0.26 per share. This payout, coupled with its investment in capex and R&D, reflects a balanced strategy of returning capital to investors while simultaneously funding organic growth initiatives across its diverse pharmaceutical and medical device segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 30.68 billion, the market values the company at a multiple that reflects its position as an established player in the healthcare sector. A beta of 0.853 suggests the stock has historically been slightly less volatile than the broader market, which may appeal to investors seeking exposure to the pharmaceutical industry with moderate risk.

Strategic Advantages And Outlook

The company's strategic advantage lies in its vertically integrated model and diversified portfolio across drugs, APIs, and devices. Its focus on specialized therapeutic areas and strategic partnerships provides a platform for sustained innovation. The outlook remains contingent on successful R&D outcomes, navigating regulatory environments, and effectively commercializing new products in its key markets.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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