investorscraft@gmail.com

Intrinsic ValueYiChang HEC ChangJiang Pharmaceutical Co., Ltd. (1558.HK)

Previous CloseHK$15.88
Intrinsic Value
Upside potential
Previous Close
HK$15.88

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

YiChang HEC ChangJiang Pharmaceutical operates as a specialized pharmaceutical manufacturer in China, focusing on therapeutic areas including anti-virus, endocrine/metabolic diseases, and cardiovascular treatments. The company employs a vertically integrated model encompassing API manufacturing, drug development, and medical device research, serving hospitals and medical institutions through an extensive distributor network. Its strategic partnerships with major healthcare distributors like Jointown Pharmaceutical and China National Accord Medicines strengthen its market penetration. The company maintains a subsidiary relationship with Guangdong HEC Technology Holding, providing operational stability and resource access. This positioning allows it to compete effectively in China's fragmented generic and specialty drug market while leveraging its regional manufacturing capabilities and established distribution channels.

Revenue Profitability And Efficiency

The company generated HKD 3.72 billion in revenue with net income of HKD 482.7 million, reflecting a net margin of approximately 13%. Operating cash flow of HKD 89.4 million appears constrained relative to net income, suggesting potential working capital pressures or timing differences in receivables collection. Capital expenditures of HKD -968.3 million indicate significant investment in capacity expansion or facility upgrades during the period.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.55 demonstrates moderate earnings generation relative to the company's market capitalization. The substantial capital expenditure program suggests management is prioritizing growth investments over immediate returns. The negative free cash flow position, resulting from high capex exceeding operating cash flow, indicates the company is in an investment phase rather than harvesting existing assets.

Balance Sheet And Financial Health

The company maintains HKD 1.40 billion in cash against total debt of HKD 2.23 billion, indicating moderate leverage. The debt-to-equity position appears manageable given the company's pharmaceutical industry characteristics and stable cash generation profile. The liquidity position provides operational flexibility while supporting ongoing investment activities in research and manufacturing capabilities.

Growth Trends And Dividend Policy

Despite significant capital investments, the company maintained a substantial dividend payout of HKD 1.64 per share, indicating management's commitment to shareholder returns. This dividend policy suggests confidence in future cash flow generation despite current negative free cash flow. The strategic partnerships with distribution networks position the company for potential market share expansion in China's growing pharmaceutical sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 13.97 billion, the company trades at a P/E ratio of around 29x based on current earnings. The low beta of 0.073 suggests the stock exhibits minimal correlation with broader market movements, typical of defensive healthcare stocks. This valuation reflects expectations for continued growth in China's pharmaceutical market and the company's specialized positioning.

Strategic Advantages And Outlook

The company benefits from strategic partnerships with major distributors and its focus on chronic disease treatments within China's aging population. Its vertical integration from API manufacturing to finished products provides cost control advantages. The collaboration with Alibaba Health Technology indicates digital healthcare initiatives, potentially enhancing market access. The outlook remains positive given demographic trends and healthcare expansion in China, though regulatory changes and competition present ongoing challenges.

Sources

Company filingsHong Kong Stock Exchange disclosuresCorporate website information

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