investorscraft@gmail.com

Intrinsic ValueCSPC Pharmaceutical Group Limited (1093.HK)

Previous CloseHK$9.60
Intrinsic Value
Upside potential
Previous Close
HK$9.60

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

CSPC Pharmaceutical Group Limited is a major integrated pharmaceutical company operating primarily within the People's Republic of China, with an expanding international footprint across Asia, the Americas, and Europe. The company's core revenue model is built upon the research, development, manufacturing, and commercialization of a diverse portfolio of branded prescription drugs, bulk active pharmaceutical ingredients (APIs), and functional foods. Its extensive product lineup targets high-prevalence therapeutic areas including neurology, oncology, cardiovascular, metabolic diseases, and anti-infectives, which provides natural diversification and resilience against market shifts. CSPC leverages its significant in-house R&D capabilities to drive innovation and sustain a pipeline of novel treatments, while its large-scale manufacturing operations ensure cost efficiency and supply chain control. This vertically integrated structure, combined with its deep commercial presence in the vast Chinese healthcare market, solidifies its position as a leading domestic player with growing global aspirations in the competitive pharmaceutical sector.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 30.87 billion, demonstrating its significant scale. Profitability was strong with a net income of HKD 4.61 billion. The firm generated HKD 4.53 billion in operating cash flow, showcasing healthy cash conversion from its core pharmaceutical operations, which comfortably covered capital expenditures of HKD 2.12 billion.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, reflected in a diluted EPS of HKD 0.39. Its capital allocation appears disciplined, with operating cash flow significantly exceeding capital expenditures. This indicates efficient reinvestment into the business for future growth while maintaining a strong cash-generative profile characteristic of an established pharmaceutical enterprise.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash and equivalents position of HKD 6.78 billion and minimal total debt of HKD 507 million. This results in a significant net cash position, providing immense financial flexibility for strategic investments, R&D funding, and potential acquisitions without leverage concerns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital returns policy, evidenced by a dividend per share of HKD 0.26. This payout, supported by strong cash generation, indicates a commitment to returning capital while likely retaining sufficient earnings to fund its research-driven growth strategy and expansion initiatives in both domestic and international markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 120.93 billion, the market assigns a significant premium to this leading pharmaceutical firm. A beta of 0.70 suggests the stock is perceived as less volatile than the broader market, which is typical for large, established healthcare companies with predictable earnings streams and a defensive profile.

Strategic Advantages And Outlook

CSPC's key advantages include its deep R&D pipeline, extensive product portfolio, and dominant position in the critical Chinese market. The outlook is underpinned by long-term demographic trends favoring healthcare consumption, though it remains subject to regulatory changes and pricing pressures inherent in the global pharmaceutical industry.

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