investorscraft@gmail.com

Intrinsic ValueCK Life Sciences Int'l., (Holdings) Inc. (0775.HK)

Previous CloseHK$0.84
Intrinsic Value
Upside potential
Previous Close
HK$0.84

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

CK Life Sciences operates a diversified portfolio across the biotechnology and agricultural sciences sectors, primarily in the Asia Pacific and North America. Its core revenue model integrates the research, development, manufacturing, and commercialization of health and agriculture-related products. The company's operations span pharmaceuticals, nutraceuticals, agricultural chemicals, fertilizers, and salt products, creating a multifaceted business that leverages cross-sector synergies within the life sciences domain. This diversified approach mitigates reliance on any single market segment while capitalizing on broader trends in health, wellness, and sustainable agriculture. Its market position is characterized by a blend of B2B contract manufacturing and its own branded products, serving both professional agricultural markets and consumer health segments. The company's extensive involvement from R&D to distribution provides a vertically integrated structure, though it operates in highly competitive and regulated environments across its various business lines.

Revenue Profitability And Efficiency

The company generated HKD 5.52 billion in revenue for the period but reported a net loss of HKD 126.6 million, indicating significant profitability challenges. Operating cash flow was positive at HKD 353.5 million, which helped fund capital expenditures of HKD 196.5 million. The negative diluted EPS of HKD -0.0132 reflects the net loss on a per-share basis, highlighting inefficiencies in converting top-line performance to bottom-line results.

Earnings Power And Capital Efficiency

Current earnings power is constrained, as evidenced by the net loss. The positive operating cash flow suggests the core operations can generate cash, but this is not yet translating into accounting profitability. Capital expenditures are substantial, indicating ongoing investment in the business, but the return on this invested capital appears negative based on the current period's results.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 554 million against a significant total debt of HKD 6.1 billion, indicating a leveraged financial structure. This high debt level relative to cash and profitability metrics raises concerns about financial flexibility and interest coverage, particularly in a rising rate environment.

Growth Trends And Dividend Policy

The company did not pay a dividend, consistent with its loss-making position and likely a strategy to conserve cash. Growth trends are unclear from a single data point, but the substantial revenue base suggests an established, albeit currently unprofitable, operational scale. Future growth is likely dependent on improving margins or successful new product commercialization.

Valuation And Market Expectations

With a market capitalization of approximately HKD 8.94 billion, the market is valuing the company at roughly 1.6 times its revenue. A beta of 0.372 suggests the stock is perceived as less volatile than the broader market. This valuation implies investors are pricing in a potential recovery or future growth, despite the current lack of profitability.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified and integrated model across life sciences. However, the outlook is challenged by its current lack of profitability and high debt burden. Success is contingent on improving operational efficiency, managing its debt load, and successfully commercializing its R&D efforts to achieve sustainable profitability.

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