investorscraft@gmail.com

Intrinsic ValueShanghai Henlius Biotech, Inc. (2696.HK)

Previous CloseHK$57.30
Intrinsic Value
Upside potential
Previous Close
HK$57.30

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 Henlius Biotech operates as a commercial-stage biopharmaceutical company specializing in the development, manufacturing, and commercialization of high-quality, affordable biologic medicines, primarily biosimilars and innovative monoclonal antibodies. Its core revenue model is driven by product sales from its growing commercial portfolio and strategic out-licensing partnerships, targeting major therapeutic areas including oncology, autoimmune diseases, and ophthalmology. The company has established a significant market position in China as a leading domestic biologics player, leveraging its integrated platform that spans from research to commercial production. It competes by offering cost-effective alternatives to originator drugs, thereby improving treatment accessibility. Its international expansion through partnerships enhances its global footprint, positioning it as a formidable competitor in the rapidly evolving global biosimilars market, which demands rigorous development capabilities and efficient manufacturing to succeed.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 5.72 billion for the period, demonstrating strong commercial execution. It achieved a net income of HKD 820 million, indicating a successful transition towards sustainable profitability. Operating cash flow was a healthy HKD 1.24 billion, significantly exceeding capital expenditures, which reflects efficient cash generation from its core operations.

Earnings Power And Capital Efficiency

Henlius exhibits solid earnings power with a diluted EPS of HKD 1.51. The substantial positive operating cash flow, which far outweighs its capital investment of HKD 164 million, highlights excellent capital efficiency and the ability to fund future growth internally while strengthening its financial position.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 773 million against total debt of HKD 3.65 billion. This indicates a leveraged but manageable structure, common for growth-stage biopharma companies funding R&D and commercialization. The strong operating cash flow provides a solid foundation for servicing its obligations.

Growth Trends And Dividend Policy

Growth is primarily driven by the expansion of its commercial product portfolio and geographic reach. The company reinvests all cash flows back into the business to fuel further R&D and commercial initiatives, as evidenced by its current dividend policy of distributing zero per share, aligning with its growth-focused strategy.

Valuation And Market Expectations

With a market capitalization of approximately HKD 43.3 billion, the market valuation implies significant future growth expectations, pricing in the successful commercialization of its pipeline. A beta of 0.82 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its evolving commercial-stage status.

Strategic Advantages And Outlook

Key advantages include its integrated R&D and manufacturing platform, a diversified and growing product portfolio, and strong backing from its parent company, Fosun Pharma. The outlook is positive, contingent on successful pipeline advancements, further market penetration for launched products, and continued execution on its global partnership strategy.

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