investorscraft@gmail.com

Intrinsic ValueShanghai Fosun Pharmaceutical (Group) Co., Ltd. (2196.HK)

Previous CloseHK$20.42
Intrinsic Value
Upside potential
Previous Close
HK$20.42

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

Shanghai Fosun Pharmaceutical operates as a diversified healthcare conglomerate, generating revenue through five core segments: Pharmaceutical Manufacturing, Medical Devices and Medical Diagnosis, Healthcare Services, and Pharmaceutical Distribution and Retail. Its pharmaceutical manufacturing arm focuses on innovative drugs in key therapeutic areas including oncology, immunology, metabolism, and central nervous system disorders, while its medical devices division provides diagnostic and treatment solutions. The company has established a vertically integrated model that spans from R&D and manufacturing to distribution and direct healthcare services, creating a comprehensive ecosystem. This positions Fosun Pharma as a significant player in China's healthcare market, leveraging its scale and integration to compete across multiple value chains. Its strategy combines organic growth with strategic acquisitions to expand its product portfolio and geographic reach, particularly within Mainland China and select international markets. The company's market position is strengthened by its extensive distribution network and growing portfolio of proprietary and licensed pharmaceutical products.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 41.1 billion for the period, demonstrating its significant market scale. Net income stood at HKD 2.77 billion, reflecting a net margin of approximately 6.7%. Operating cash flow generation was strong at HKD 4.48 billion, indicating healthy operational efficiency despite substantial capital expenditures of HKD 4.41 billion directed toward growth initiatives.

Earnings Power And Capital Efficiency

Fosun Pharma delivered diluted earnings per share of HKD 1.04, reflecting its earnings capacity across its diversified business segments. The company maintains substantial investment in property, plant, and equipment as evidenced by its significant capital expenditures, supporting its manufacturing capabilities and healthcare service expansion. The balance between operating cash flow and capital investments indicates a focus on sustained growth.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 13.52 billion in cash and equivalents. Total debt of HKD 31.70 billion suggests a leveraged capital structure typical for capital-intensive healthcare companies. The balance between cash reserves and debt obligations indicates managed financial risk while supporting ongoing operational and expansion requirements.

Growth Trends And Dividend Policy

Fosun Pharma demonstrates commitment to shareholder returns through a dividend per share of HKD 0.35, representing a payout ratio of approximately 34% based on diluted EPS. The company's growth strategy appears balanced between reinvestment in capital projects and returning capital to shareholders, reflecting a mature approach to capital allocation within the healthcare sector.

Valuation And Market Expectations

With a market capitalization of HKD 93.06 billion, the company trades at a price-to-earnings multiple of approximately 33.6 times based on current earnings. The beta of 0.69 suggests lower volatility compared to the broader market, indicating investor perception of relative stability within the healthcare sector despite growth-oriented investments.

Strategic Advantages And Outlook

The company's vertically integrated model across pharmaceutical manufacturing, medical devices, and healthcare services provides competitive advantages through synergies and market diversification. Its focus on innovative drugs and expanding healthcare infrastructure positions it to benefit from China's growing healthcare demands, though execution on R&D and regulatory compliance remains critical for sustained success.

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