investorscraft@gmail.com

Intrinsic ValueJacobson Pharma Corporation Limited (2633.HK)

Previous CloseHK$1.24
Intrinsic Value
Upside potential
Previous Close
HK$1.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jacobson Pharma Corporation Limited is a Hong Kong-based pharmaceutical company operating in the competitive specialty and generic drug sector. Its core revenue model is built on a dual-pronged approach: the production and sale of a diverse portfolio of generic drugs across numerous therapeutic categories and the marketing of established branded healthcare and proprietary Chinese medicines. The company serves a broad customer base, including hospitals, clinics, pharmacies, and retail outlets, primarily within Greater China and select international markets. This strategic positioning allows it to capitalize on both the cost-efficiency demands of generic pharmaceuticals and the brand loyalty associated with its heritage healthcare products. Its extensive portfolio, featuring items like Po Chai pills and Contractubex, provides a defensive moat against market volatility. Operating as a subsidiary of Kingshill Development Limited, Jacobson Pharma leverages its regional expertise and distribution networks to maintain a stable market presence, navigating the complex regulatory landscapes of its key operating regions.

Revenue Profitability And Efficiency

The company generated HKD 1.58 billion in revenue for the period. It demonstrated solid profitability with a net income of HKD 300.8 million, indicating effective cost management relative to its top line. Strong operating cash flow of HKD 526.8 million significantly exceeds net income, highlighting high-quality earnings and robust cash conversion from its core pharmaceutical operations.

Earnings Power And Capital Efficiency

Jacobson Pharma's earnings power is evidenced by a diluted EPS of HKD 0.15. The firm allocated HKD 248.4 million to capital expenditures, reflecting ongoing investment in its production and operational capabilities. The substantial operating cash flow provides ample internal funding for these investments and strategic initiatives, supporting sustainable capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a conservative structure with HKD 509.0 million in cash and equivalents against total debt of HKD 773.2 million. This results in a moderate net debt position. The company's low beta of 0.249 suggests a historically stable financial profile with lower volatility compared to the broader market, indicating prudent financial management.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, distributing a dividend of HKD 0.035 per share. This provides a direct return to investors while retaining sufficient capital for reinvestment. Future growth is likely to be driven by the expansion of its generic drug portfolio and the sustained demand for its established branded healthcare products in its core markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.95 billion, the market values the company at a multiple derived from its current earnings and cash flow. The low beta implies investor expectations of steady, defensive performance rather than aggressive growth, aligning with its position in the essential healthcare sector.

Strategic Advantages And Outlook

Jacobson Pharma's key advantages include its diversified product portfolio spanning generics and branded goods, and its entrenched distribution network within Greater China. The outlook remains stable, supported by consistent demand for pharmaceuticals, though performance is subject to regional regulatory changes and competitive pressures in the generic drug market.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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