investorscraft@gmail.com

Intrinsic ValueFusen Pharmaceutical Company Limited (1652.HK)

Previous CloseHK$0.73
Intrinsic Value
Upside potential
Previous Close
HK$0.73

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

Fusen Pharmaceutical Company Limited is a specialized pharmaceutical manufacturer operating within China's competitive healthcare sector. Its core revenue model is built on the research, development, production, and sale of a diversified portfolio of both proprietary Chinese medicines and western pharmaceutical products. The company focuses on key therapeutic areas including treatments for cold and fever, cardiovascular diseases, and anemia, with notable products like Shuanghuanglian oral solutions and injections forming a significant part of its offerings. This dual approach, combining traditional and modern medicine, positions Fusen within the expansive generic and specialty drug market in China. The company's market position is that of a niche player with a concentrated product lineup, competing in a sector dominated by larger state-owned and multinational corporations. Its operational strategy involves vertical integration from R&D to sales, supplemented by business management and consulting services, which provides an additional, albeit smaller, revenue stream. The Chinese pharmaceutical landscape is highly regulated and competitive, requiring continuous innovation and compliance, which shapes Fusen's strategic focus on maintaining its established product lines while exploring new developments.

Revenue Profitability And Efficiency

For the fiscal year, the company generated HKD 326.0 million in revenue. However, it reported a significant net loss of HKD 188.8 million, indicating severe profitability challenges. Operating cash flow was positive at HKD 133.7 million, suggesting core operations can generate cash despite the bottom-line loss.

Earnings Power And Capital Efficiency

The company's earnings power is currently negative, with a diluted EPS of -HKD 0.26. Capital expenditures of HKD 61.0 million were directed towards maintaining and potentially expanding production capabilities, but the net loss reflects inefficient capital deployment and high costs relative to revenue.

Balance Sheet And Financial Health

The balance sheet shows a weak liquidity position with cash and equivalents of only HKD 21.1 million. This is overshadowed by a substantial total debt of HKD 383.7 million, creating a highly leveraged and potentially strained financial structure that raises concerns about solvency and financial flexibility.

Growth Trends And Dividend Policy

Current financial results indicate a contraction rather than growth, with a material net loss reported. Reflecting this financial distress and likely a need to conserve cash, the company's dividend policy is non-existent, with a dividend per share of HKD 0.00 declared for the period.

Valuation And Market Expectations

The market capitalization is approximately HKD 251.4 million. A beta of 0.227 suggests the stock is considered less volatile than the broader market, which may indicate investor perception of it being a defensive or stagnant asset, possibly pricing in its current challenges.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused portfolio of approved pharmaceutical products within the large Chinese market. The outlook is challenging, requiring a successful turnaround to restore profitability, manage its high debt load, and potentially secure new growth avenues to ensure long-term viability.

Sources

Company DescriptionProvided Financial Data

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