investorscraft@gmail.com

Intrinsic ValueHuaren Pharmaceutical Co., Ltd. (300110.SZ)

Previous Close$3.32
Intrinsic Value
Upside potential
Previous Close
$3.32

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

Huaren Pharmaceutical operates as a specialized pharmaceutical manufacturer in China, focusing primarily on the production and distribution of non-PVC soft bag infusions and a diverse portfolio of injectable medicines. The company's core revenue model is built on manufacturing and selling essential medical products including therapeutic infusions for various applications such as blood volume expansion, anti-infection treatments, anti-tumor therapies, and metabolic support. Beyond pharmaceuticals, Huaren has expanded into medical instruments including disposable surgical devices and protective equipment, along with pharmaceutical packaging materials and API products. Operating within China's competitive generic drug market, the company has established a niche position through its specialization in infusion solutions, serving hospital networks and healthcare providers across the country. The business maintains vertical integration capabilities from active pharmaceutical ingredients to finished dosage forms, positioning itself as a comprehensive supplier in the healthcare value chain. This diversified approach across pharmaceuticals, medical devices, and packaging materials provides multiple revenue streams while addressing different segments of China's growing healthcare market.

Revenue Profitability And Efficiency

Huaren Pharmaceutical reported revenue of CNY 1.35 billion for the period, but faced significant profitability challenges with a net loss of CNY 1.37 billion. The substantial loss, reflected in diluted EPS of -1.16, indicates severe operational or extraordinary pressures. However, the company maintained positive operating cash flow of CNY 322 million, suggesting some underlying business viability despite the reported accounting losses. Capital expenditures remained modest at CNY 25 million, indicating conservative investment in fixed assets during this challenging period.

Earnings Power And Capital Efficiency

The company's earnings power appears substantially impaired given the deep net loss position. The negative EPS of -1.16 reflects significant challenges in converting revenue to bottom-line performance. Operating cash flow generation of CNY 322 million provides some evidence of cash-generating capability, though this must be weighed against the substantial accounting losses. The relationship between operating cash flow and capital expenditures suggests the business can fund modest investments from operations despite profitability issues.

Balance Sheet And Financial Health

Huaren's balance sheet shows cash and equivalents of CNY 164 million against total debt of CNY 888 million, indicating a leveraged position with potential liquidity constraints. The debt burden appears substantial relative to the company's cash position and current profitability challenges. The financial health assessment requires careful consideration of the company's ability to service its debt obligations while addressing operational losses and maintaining necessary working capital for ongoing operations.

Growth Trends And Dividend Policy

Despite reporting a significant net loss, the company maintained a dividend payment of CNY 0.02 per share, suggesting management's commitment to shareholder returns or potentially strategic positioning. The contrast between deep losses and continued dividend payments warrants analysis of the company's capital allocation strategy and sustainability. Growth trends appear challenged given the current financial performance, though the maintained dividend may indicate confidence in recovery prospects or stable cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.09 billion, the market appears to be pricing the company with consideration of both its revenue base and current profitability challenges. The beta of 0.267 suggests lower volatility relative to the broader market, potentially reflecting the defensive nature of the pharmaceutical sector. Valuation metrics must be interpreted cautiously given the unusual combination of revenue generation, significant losses, and ongoing market capitalization.

Strategic Advantages And Outlook

Huaren's strategic position rests on its specialization in non-PVC infusion products and diversified healthcare portfolio within China's pharmaceutical market. The outlook remains challenging given current profitability issues, though the company's niche in essential medical products provides some defensive characteristics. Success will depend on addressing the factors driving substantial losses while leveraging its established manufacturing capabilities and market position in China's evolving healthcare landscape.

Sources

Company financial reportsShenzhen Stock Exchange disclosures

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