investorscraft@gmail.com

Intrinsic ValueConsun Pharmaceutical Group Limited (1681.HK)

Previous CloseHK$18.07
Intrinsic Value
Upside potential
Previous Close
HK$18.07

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

Consun Pharmaceutical Group Limited is a specialized pharmaceutical company operating within China's expansive healthcare sector, focusing on the research, development, manufacturing, and sale of proprietary Chinese medicines and diagnostic imaging agents. Its core revenue model is built on a portfolio of patented and branded pharmaceutical products, primarily targeting chronic kidney diseases with its flagship uremic clearance granule, alongside a range of treatments for gynecological, dermatological, and hepatobiliary conditions. The company operates through two distinct segments: Consun Pharmaceutical, which encompasses its traditional Chinese medicine and chemical drug portfolio, and Yulin Pharmaceutical, dedicated to its medical contrast medium products like Gadopentetate Dimeglumine and Iopamidol injections used in MRI diagnostics. This dual-segment approach allows it to serve both therapeutic and diagnostic markets, leveraging its integrated capabilities from R&D to commercialization. Its market positioning is that of a niche player with deep expertise in specific therapeutic areas, particularly nephrology, where it has established a strong brand presence. The company competes in the branded generics and specialty pharmaceutical space, differentiating itself through its focus on integrated traditional Chinese and modern medicine, catering to the vast domestic demand within the People's Republic of China.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 2.97 billion, demonstrating its commercial scale. Profitability is a key strength, with net income reaching HKD 910 million, translating to a high net profit margin of approximately 30.7%. This indicates efficient cost management and the value of its specialized product portfolio, which likely commands favorable pricing power.

Earnings Power And Capital Efficiency

The firm exhibits strong earnings power, generating HKD 1.09 in diluted earnings per share. Operating cash flow was substantial at HKD 1.09 billion, significantly covering capital expenditures of HKD 109 million. This high cash conversion underscores capital-efficient operations and the ability to self-fund future growth initiatives and R&D.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a significant cash and equivalents position of HKD 2.91 billion against a modest total debt of HKD 267 million. This results in a substantial net cash position, indicating very low financial leverage and providing a formidable buffer for strategic flexibility and resilience against market downturns.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the solid absolute profit and cash flow figures suggest a stable, mature operational profile. The company demonstrates a shareholder-friendly approach through its dividend policy, distributing HKD 0.33 per share, which represents a payout of a portion of its strong earnings.

Valuation And Market Expectations

With a market capitalization of approximately HKD 13.84 billion, the market values the company. A beta of 0.446 suggests the stock is perceived as less volatile than the broader market, likely reflecting its defensive characteristics as a healthcare provider and its strong financial footing.

Strategic Advantages And Outlook

The company's strategic advantages lie in its specialized focus on chronic kidney disease and diagnostic imaging, areas with consistent demand. Its extensive product portfolio and integrated business model from R&D to sales provide a competitive moat. The outlook is supported by a robust balance sheet, enabling continued investment in its core therapeutic areas within the large Chinese healthcare market.

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