investorscraft@gmail.com

Intrinsic ValueNanjing Hicin Pharmaceutical Co., Ltd. (300584.SZ)

Previous Close$44.94
Intrinsic Value
Upside potential
Previous Close
$44.94

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

Nanjing Hicin Pharmaceutical operates as a specialized pharmaceutical company focused on the research, development, manufacturing, and commercialization of both generic and proprietary drug formulations within China's competitive healthcare market. The company maintains a diversified product portfolio spanning multiple therapeutic areas including antivirals, antibiotics, endocrine treatments, gastrointestinal medications, orthopedic solutions, cardio-cerebral system drugs, and immuno-modulating agents. This strategic diversification across essential medicine categories provides revenue stability while addressing various healthcare needs in the domestic market. Hicin's operational model integrates vertical capabilities from API synthesis to finished dosage form production, supplemented by technical transfer services that generate additional revenue streams. The company has established export channels for specific products like omeprazole sodium and lansoprazole tablets to international markets including South Asia, South America, and Europe, demonstrating growing global reach. Positioned within the specialty and generic drug manufacturing segment, Hicin competes by leveraging its integrated research and production capabilities while navigating China's evolving pharmaceutical regulatory landscape and healthcare reform initiatives.

Revenue Profitability And Efficiency

The company reported revenue of CNY 504.4 million for the period, with net income reaching CNY 40.2 million, indicating a net margin of approximately 8.0%. Operating cash flow generation was healthy at CNY 59.96 million, significantly exceeding net income and suggesting strong cash conversion efficiency. Capital expenditures of CNY 77.94 million reflect ongoing investments in production capacity and research infrastructure, positioning the company for future growth initiatives in pharmaceutical development.

Earnings Power And Capital Efficiency

Hicin demonstrated solid earnings power with diluted EPS of CNY 0.34, supported by effective operational execution. The company's capital allocation strategy appears balanced between sustaining operations and funding growth projects, as evidenced by substantial capital investments. The positive operating cash flow relative to earnings indicates quality profitability, though the significant capital expenditure program currently results in negative free cash flow, typical for companies in expansion phases within capital-intensive industries.

Balance Sheet And Financial Health

The balance sheet shows CNY 45.8 million in cash against total debt of CNY 302.6 million, indicating a leveraged financial structure common in pharmaceutical manufacturing. The debt level reflects strategic financing for research and production scale-up activities. The company's beta of 0.55 suggests lower volatility compared to the broader market, potentially indicating stable business fundamentals despite the pharmaceutical sector's typical cyclicality and regulatory dependencies.

Growth Trends And Dividend Policy

Hicin maintains a shareholder-friendly approach with a dividend per share of CNY 0.10, representing a payout ratio of approximately 29% based on current EPS. The company's market capitalization of CNY 7.79 billion reflects investor expectations for continued growth in China's pharmaceutical sector. The balanced approach between reinvestment for expansion and returning capital to shareholders demonstrates mature capital allocation discipline for a growth-oriented specialty pharma company.

Valuation And Market Expectations

Trading on the Shenzhen Stock Exchange with 120 million shares outstanding, the company's valuation metrics incorporate expectations for continued penetration in both domestic and international pharmaceutical markets. The current valuation reflects the specialized nature of its product portfolio and potential from its export initiatives, while accounting for the competitive dynamics and regulatory environment characteristic of China's healthcare sector.

Strategic Advantages And Outlook

Hicin's integrated business model combining API synthesis with finished drug manufacturing provides cost and quality control advantages. The company's export initiatives demonstrate growing international competitiveness, while its diverse therapeutic focus mitigates dependency on single product categories. The outlook remains tied to successful R&D outcomes, regulatory approvals, and effective navigation of China's healthcare policy developments, with the current strategy focused on leveraging specialized manufacturing capabilities across multiple drug classes.

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