investorscraft@gmail.com

Intrinsic ValueLuye Pharma Group Ltd. (2186.HK)

Previous CloseHK$2.78
Intrinsic Value
Upside potential
Previous Close
HK$2.78

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

Luye Pharma Group operates as a comprehensive pharmaceutical company engaged in the development, production, marketing, and global distribution of innovative and generic drugs across multiple therapeutic areas. The company maintains a diversified portfolio spanning oncology, central nervous system disorders, metabolic diseases, and cardiovascular treatments, with notable products including Lipusu for cancer therapy and various transdermal patches for chronic conditions. Its revenue model combines proprietary drug sales with manufacturing and distribution partnerships, positioning Luye within China's rapidly expanding pharmaceutical sector while pursuing international expansion through strategic collaborations and regulatory approvals. The company leverages its integrated R&D capabilities and manufacturing expertise to maintain competitive advantages in both domestic and emerging markets, focusing on specialized therapeutic niches with high barriers to entry. This multifaceted approach enables Luye to capture value across the pharmaceutical value chain while mitigating reliance on any single product or market segment.

Revenue Profitability And Efficiency

Luye Pharma generated HKD 6.06 billion in revenue for the period, achieving a net income of HKD 472 million with a diluted EPS of HKD 0.13. The company maintained positive operating cash flow of HKD 167.8 million despite significant capital expenditures of HKD 595.7 million, reflecting ongoing investments in production capacity and R&D infrastructure. This financial performance indicates operational sustainability while supporting future growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrates moderate earnings power with a net margin of approximately 7.8%, supported by its diversified product portfolio. Substantial capital investments in property, plant, and equipment suggest focus on expanding manufacturing capabilities and technological advancement. The balance between operational cash generation and strategic capital deployment reflects a growth-oriented capital allocation strategy within the capital-intensive pharmaceutical industry.

Balance Sheet And Financial Health

Luye maintains a solid liquidity position with HKD 4.94 billion in cash and equivalents, though this is offset by total debt of HKD 10.32 billion. The debt level indicates leveraged growth financing, common in pharmaceutical companies funding R&D and expansion. The balance sheet structure suggests capacity to service obligations while supporting ongoing operational requirements and strategic investments.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to fund research development and market expansion initiatives. This approach aligns with typical growth-phase pharmaceutical companies prioritizing reinvestment over shareholder returns. The capital expenditure pattern indicates active investment in capacity expansion and product pipeline development to drive future revenue growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 13.77 billion, the market values Luye at roughly 2.3 times revenue and 29 times earnings. The beta of 0.816 suggests lower volatility than the broader market, reflecting the defensive characteristics of pharmaceutical investments. This valuation implies market expectations for sustained growth and profitability within China's expanding healthcare sector.

Strategic Advantages And Outlook

Luye benefits from its integrated business model spanning R&D, manufacturing, and distribution across multiple therapeutic areas. The company's focus on specialized pharmaceuticals and transdermal delivery systems provides competitive differentiation. Future prospects depend on successful product launches, regulatory approvals, and effective navigation of China's evolving healthcare policies while expanding international presence.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial data providers

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