investorscraft@gmail.com

Intrinsic Value3SBio Inc. (1530.HK)

Previous CloseHK$23.30
Intrinsic Value
Upside potential
Previous Close
HK$23.30

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

3SBio Inc. is a leading, fully integrated biopharmaceutical company based in China, specializing in the research, development, manufacturing, and commercialization of therapeutic products. Its core revenue model is driven by a diverse portfolio of proprietary and partnered biologics and small molecules targeting chronic and severe diseases, including oncology, autoimmune disorders, nephrology, and metabolic conditions. The company operates in the highly competitive and regulated Chinese healthcare sector, leveraging its extensive commercial infrastructure and deep R&D capabilities to secure its market position. 3SBio has established a strong market presence with flagship products like TPIAO for thrombocytopenia and YISAIPU for autoimmune diseases, which are key growth drivers. Its strategic focus on in-licensing and collaboration agreements with global pharmaceutical leaders, such as AstraZeneca and Lilly, enhances its product pipeline and provides access to innovative technologies. This dual approach of internal innovation and external partnership solidifies its standing as a significant player in China's rapidly expanding biopharma market, catering to the growing demand for high-quality, affordable biologic treatments.

Revenue Profitability And Efficiency

For the fiscal year, 3SBio reported revenue of HKD 9.11 billion, demonstrating its commercial scale. The company achieved a net income of HKD 2.09 billion, reflecting a robust net profit margin of approximately 23%. Strong operating cash flow of HKD 3.20 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.85, underpinned by its profitable core operations. Capital expenditures of HKD 682 million were focused on maintaining and expanding production and R&D capabilities. The substantial operating cash flow highlights strong underlying earnings power and effective capital allocation.

Balance Sheet And Financial Health

3SBio maintains a solid financial position with cash and equivalents of HKD 2.02 billion. Total debt is reported at HKD 3.55 billion, resulting in a manageable leverage profile. The balance sheet provides ample liquidity to fund ongoing operations and 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 0.25. This dividend policy complements its growth strategy, which is focused on both organic product expansion and strategic partnerships to drive future revenue increases.

Valuation And Market Expectations

With a market capitalization of approximately HKD 76.55 billion, the market assigns a significant valuation to 3SBio's growth prospects and product portfolio. A beta of 0.73 suggests the stock has historically been less volatile than the broader market, reflecting its defensive characteristics within the healthcare sector.

Strategic Advantages And Outlook

3SBio's key advantages include its established commercial platform in China and a diversified product portfolio that mitigates reliance on any single drug. Its outlook is supported by a strategy of deepening existing market penetration and advancing its R&D pipeline through internal efforts and valuable global collaborations.

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