investorscraft@gmail.com

Intrinsic ValueSino Biopharmaceutical Limited (1177.HK)

Previous CloseHK$6.64
Intrinsic Value
Upside potential
Previous Close
HK$6.64

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

Sino Biopharmaceutical Limited is a major research-driven pharmaceutical conglomerate operating primarily within the People's Republic of China, focusing on the development, manufacturing, and commercialization of a diverse portfolio of branded generics and innovative medicines. Its core revenue model is built on the sales of prescription drugs across key therapeutic areas including oncology, cardio-cerebral vascular, hepatitis, and respiratory diseases, supplemented by investments and hospital operations. The company operates in the highly competitive and regulated Chinese biotechnology and healthcare sector, where its extensive product lineup and integrated approach from R&D to distribution provide a significant market position. Its strategy of leveraging a multi-segment structure—encompassing modernized Chinese medicines, chemical drugs, and strategic investments—allows it to capture value across the pharmaceutical ecosystem and maintain resilience against market shifts, reinforcing its status as a established domestic player.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 28.87 billion, demonstrating its substantial commercial scale. Net income reached HKD 3.50 billion, translating to a net profit margin of approximately 12.1%, indicating effective cost management relative to its top line. The business generated HKD 6.62 billion in operating cash flow, showcasing strong cash conversion from its core pharmaceutical operations.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.19, reflecting its earnings power on a per-share basis. Capital expenditures of HKD -960 million indicate significant ongoing investment in its production capacity and R&D infrastructure. The healthy operating cash flow comfortably covers these investments, pointing to efficient capital allocation for future growth.

Balance Sheet And Financial Health

The balance sheet is characterized by a solid liquidity position, with cash and equivalents of HKD 9.57 billion. Total debt is reported at HKD 9.78 billion, resulting in a net debt position that is nearly neutral. This suggests a prudent financial structure with ample liquidity to meet obligations and fund strategic initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.09. This payout, against the EPS, indicates a dividend policy that balances shareholder returns with the need to reinvest capital into the high-growth, R&D-intensive pharmaceutical sector to drive future expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 156 billion, the market assigns a significant valuation to the company's portfolio and future pipeline. A beta of 0.707 suggests the stock has historically been less volatile than the broader market, which may reflect its established position and defensive characteristics within the healthcare sector.

Strategic Advantages And Outlook

The company's strategic advantage lies in its deeply integrated business model, spanning R&D, manufacturing, and distribution, which provides control over the value chain. Its diverse therapeutic focus mitigates reliance on any single drug. The outlook remains tied to successful innovation, navigating regulatory landscapes, and capitalizing on the growing demand for healthcare in China.

Sources

Company DescriptionFinancial Data Provided

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