investorscraft@gmail.com

Intrinsic ValueShandong Xinhua Pharmaceutical Company Limited (0719.HK)

Previous CloseHK$7.02
Intrinsic Value
Upside potential
Previous Close
HK$7.02

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

Shandong Xinhua Pharmaceutical operates as a vertically integrated pharmaceutical manufacturer, specializing in the development, production, and sale of bulk active pharmaceutical ingredients (APIs), chemical intermediates, and finished dosage forms. The company's diversified portfolio spans critical therapeutic areas including antipyretic analgesics, cardiovascular and cerebrovascular drugs, anti-infectives, and central nervous system medications, marketed under its established Xinhua brand. Its operations are segmented into Chemical Bulk Drugs, Preparations, and Chemical Intermediates & Others, providing a resilient revenue model that serves both the upstream and downstream pharmaceutical supply chain. With a foundation dating back to 1943, the firm has cultivated a strong domestic presence in China while expanding its international footprint across the Americas, Europe, and other global markets. Its strategic involvement in chemical raw materials, steroid system APIs, and even internet data services for medical devices illustrates a adaptive approach to sector evolution and digital integration within the traditional pharmaceutical landscape.

Revenue Profitability And Efficiency

The company reported revenue of HKD 8.47 billion for the period, with net income of HKD 470 million, translating to a net profit margin of approximately 5.6%. Operating cash flow was positive at HKD 367.6 million, though capital expenditures of HKD 212.4 million indicate ongoing investments in maintaining and upgrading production capabilities to support future operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.69, reflecting the firm's earnings power from its diversified pharmaceutical operations. The generation of positive operating cash flow, which funds essential capital expenditures, demonstrates a baseline level of capital efficiency in converting revenues into cash, supporting its operational sustainability and self-funded growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of HKD 1.25 billion against total debt of HKD 1.35 billion, indicating a manageable leverage profile. This provides a reasonable liquidity buffer for meeting obligations and funding selective investments, though the debt level requires careful management to maintain financial stability.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.57 per share. This payout, supported by earnings, suggests a shareholder-friendly policy, though the balance between reinvesting for growth in the capital-intensive pharmaceutical sector and returning capital will be a key factor for long-term value creation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 10.6 billion and a negative beta, the market may perceive the stock as having defensive characteristics, potentially less correlated with broader market movements. The valuation reflects investor expectations for steady performance from its established, albeit competitive, generic and specialty pharmaceutical segments.

Strategic Advantages And Outlook

The company's long-standing history, vertical integration, and broad product portfolio across APIs and finished dosages provide a competitive moat. Its outlook is tied to efficient execution, navigating raw material costs, regulatory environments, and leveraging its international sales channels to drive stable, long-term growth in the global pharmaceutical market.

Sources

Company DescriptionProvided Financial Data

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