investorscraft@gmail.com

Intrinsic ValueShanghai Pharmaceuticals Holding Co., Ltd (2607.HK)

Previous CloseHK$11.90
Intrinsic Value
Upside potential
Previous Close
HK$11.90

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 Pharmaceuticals operates as a fully integrated pharmaceutical conglomerate in China, spanning production, distribution, and retail segments. The company generates revenue through manufacturing approximately 700 drug varieties across critical therapeutic areas like oncology and immunology, while also operating one of China's largest pharmaceutical distribution networks. Its comprehensive supply chain solutions include warehousing, logistics, and value-added services for hospitals and pharmacies, creating multiple revenue streams. As a subsidiary of Shanghai Pharmaceutical Group, the company benefits from strong government relationships and scale advantages in the highly regulated Chinese healthcare market. Its extensive retail network of approximately 2,000 pharmacies across 24 provinces provides significant market penetration and consumer access. This vertically integrated model positions Shanghai Pharmaceuticals as a dominant player in China's pharmaceutical distribution sector, leveraging its extensive portfolio and nationwide footprint to maintain competitive advantages in both volume-driven distribution and higher-margin manufacturing segments.

Revenue Profitability And Efficiency

The company generated HKD 275.3 billion in revenue for the period, demonstrating massive scale in pharmaceutical distribution. However, net income of HKD 4.55 billion reflects the low-margin nature of distribution businesses, with operating cash flow of HKD 5.83 billion supporting ongoing operations. Capital expenditures of HKD 2.4 billion indicate continued investment in distribution infrastructure and retail expansion.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 1.23, the company maintains steady earnings generation despite operating in a competitive, regulated environment. The significant revenue base relative to net income highlights the capital-intensive nature of pharmaceutical distribution, requiring efficient working capital management to maintain profitability across its extensive operations and supply chain network.

Balance Sheet And Financial Health

The balance sheet shows HKD 35.7 billion in cash against total debt of HKD 47.8 billion, indicating moderate leverage for its scale. The substantial cash position supports working capital needs in distribution, while debt levels appear manageable given the company's stable cash flow generation and dominant market position in Chinese pharmaceutical distribution.

Growth Trends And Dividend Policy

The company maintains a dividend policy with HKD 0.317 per share, providing income to shareholders while retaining capital for expansion. Growth is driven by China's aging population and healthcare expansion, with the company well-positioned to benefit from increased pharmaceutical consumption through its integrated manufacturing and distribution capabilities.

Valuation And Market Expectations

With a market capitalization of approximately HKD 66.3 billion, the company trades at modest multiples reflective of its low-margin distribution business. The beta of 0.375 indicates relative stability compared to broader markets, consistent with defensive healthcare sector characteristics and regulated business model.

Strategic Advantages And Outlook

The company's vertically integrated model provides competitive advantages through control over the pharmaceutical value chain. Its extensive distribution network, manufacturing capabilities, and retail presence create barriers to entry. Outlook remains positive given China's healthcare reforms and growing pharmaceutical market, though regulatory changes and pricing pressures require careful navigation.

Sources

Company annual reportsHong Kong Stock Exchange filingsCompany website information

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