investorscraft@gmail.com

Intrinsic ValueDawnrays Pharmaceutical (Holdings) Limited (2348.HK)

Previous CloseHK$1.16
Intrinsic Value
Upside potential
Previous Close
HK$1.16

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

Dawnrays Pharmaceutical operates as a specialized manufacturer of non-patented generic medicines, primarily serving the Mainland China market with an international footprint. Its core revenue model is bifurcated into the production and sale of pharmaceutical intermediates and bulk medicines, alongside finished dosage forms such as tablets, capsules, and injectables. The company's product portfolio is extensive, covering critical therapeutic areas including antibiotics, cardiovascular drugs, and medicines for digestive, urinary, and respiratory systems, positioning it as a diversified supplier in the essential medicines space. Operating in the highly competitive generic pharmaceutical sector, Dawnrays leverages its integrated manufacturing capabilities from raw materials to final products. This vertical integration allows for cost control and supply chain reliability. Its market position is that of a established, mid-tier player focused on providing affordable, quality essential drugs, which is a strategic segment within China's broader healthcare objectives. As a subsidiary of Fortune United Group, it benefits from stable ownership while navigating the regulatory complexities and volume-driven economics of the generic drug industry.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 1.06 billion for the period, demonstrating its solid market presence. Profitability is a key strength, with net income reaching HKD 565 million, translating to a high net profit margin of approximately 53%. This exceptional margin indicates superior cost management and operational efficiency within its manufacturing processes.

Earnings Power And Capital Efficiency

Dawnrays exhibits strong earnings power, generating HKD 220 million in operating cash flow. This fully covered capital expenditures of HKD 126 million, indicating the business is self-funding its growth investments. The diluted EPS of HKD 0.38 reflects efficient earnings generation on a per-share basis.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash reserve of HKD 1.16 billion and minimal total debt of HKD 34.7 million. This results in a significant net cash position, providing immense financial flexibility and a very low-risk profile, underscoring the company's conservative financial strategy.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company maintains a shareholder returns policy, evidenced by a dividend per share of HKD 0.015. The strong cash generation and pristine balance sheet provide ample capacity for both future investment and sustained dividend distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.82 billion, the stock trades at a P/E ratio of roughly 3.2x based on the period's earnings. A beta of 0.62 suggests the market perceives it as a less volatile investment compared to the broader market, potentially reflecting its stable business model.

Strategic Advantages And Outlook

The company's key advantages include its vertical integration, focus on essential generic drugs, and a fortress-like balance sheet. The outlook is supported by consistent demand for its products, though it remains subject to regulatory changes and pricing pressures inherent in the generic pharmaceutical industry.

Sources

Company Annual Report

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