investorscraft@gmail.com

Intrinsic ValueExtrawell Pharmaceutical Holdings Limited (0858.HK)

Previous CloseHK$0.08
Intrinsic Value
Upside potential
Previous Close
HK$0.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Extrawell Pharmaceutical Holdings Limited operates as a specialized pharmaceutical company in China, focusing on the development, manufacturing, and distribution of niche therapeutic products. Its core revenue model is derived from the sale of proprietary drugs like transfer factor oral solution and Wisk, which target specific immune and dermatological conditions, supplemented by trading imported pharmaceuticals and gene technology development. The company occupies a specialized position within the competitive Chinese generics and specialty drug market, leveraging its focused portfolio to address distinct medical needs rather than competing in high-volume mainstream categories. Its operations are segmented into Manufacturing, Trading, and Gene Development, reflecting a strategy that blends domestic production with imported product distribution and longer-term biotech research initiatives, including oral insulin development.

Revenue Profitability And Efficiency

The company reported revenue of HKD 55.4 million, indicating a relatively small operational scale. Despite this, it achieved a substantial net income of HKD 222.6 million, suggesting significant non-operating gains or one-time items influenced profitability. Operating cash flow was negative at HKD -4.4 million, highlighting potential challenges in core cash generation relative to reported earnings.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0743, reflecting earnings power on a per-share basis. The disparity between modest revenue and high net income points to capital efficiency being driven by factors beyond core operations, such as financial or one-time items. Capital expenditures were HKD -3.1 million, indicating limited recent investment in productive assets.

Balance Sheet And Financial Health

The company maintains a cash position of HKD 77.8 million against total debt of HKD 140.9 million, indicating a leveraged balance sheet. The debt level exceeds cash holdings, suggesting reliance on borrowing, though the overall market capitalization provides context for its financial structure.

Growth Trends And Dividend Policy

No dividend was paid, aligning with a retention of earnings for potential reinvestment or stability. Growth trends are unclear from single-year data, but the company's focus on gene development and niche pharmaceuticals may represent longer-term strategic growth avenues beyond current revenue figures.

Valuation And Market Expectations

With a market capitalization of approximately HKD 279.6 million, the company trades at a significant premium to its annual revenue, reflecting market expectations for future profitability or asset value. The negative beta of -0.051 suggests low correlation with broader market movements, potentially indicating its perceived defensive or idiosyncratic nature.

Strategic Advantages And Outlook

Strategic advantages lie in its specialized product portfolio and dual revenue streams from manufacturing and trading. The outlook depends on successfully commercializing its gene development projects, such as oral insulin, and navigating the competitive Chinese pharmaceutical regulatory environment to convert research into sustainable revenue.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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