investorscraft@gmail.com

Intrinsic ValueHainan Poly Pharm. Co., Ltd (300630.SZ)

Previous Close$0.89
Intrinsic Value
Upside potential
Previous Close
$0.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hainan Poly Pharm. Co., Ltd. operates as a specialized pharmaceutical company in China, focusing on the research, development, production, and sale of active pharmaceutical ingredients (APIs) and finished formulations. The company's core revenue model is derived from manufacturing and commercializing generic drugs across key therapeutic areas, including anti-allergy, non-steroidal anti-inflammatory drugs (NSAIDs), antibiotics, and digestive treatments. Its product portfolio features established molecules like desloratadine, diclofenac, azithromycin, and trimebutine maleate, targeting widespread medical needs within the Chinese healthcare market. Founded in 1992 and based in Haikou, the company has built a long-standing presence in the domestic pharmaceutical sector. Its strategic positioning leverages the consistent demand for essential generic medicines, which form the backbone of China's public health system. The company operates within the highly competitive and regulated Chinese generic drug market, where scale, manufacturing efficiency, and cost control are critical differentiators. Its focus on a select group of therapeutic categories suggests a strategy of depth rather than breadth, aiming for operational expertise in its chosen segments. This established, niche-focused approach defines its market position as a specialized manufacturer catering to the essential drug supply chain in China.

Revenue Profitability And Efficiency

For FY 2023, the company reported revenue of CNY 1.30 billion. It achieved a net income of CNY 85.9 million, resulting in a net profit margin of approximately 6.6%. Operating cash flow was positive at CNY 112.7 million, indicating the core business generated cash, though significant capital expenditures of CNY 548.1 million were recorded, pointing to substantial investment in capacity or facilities.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.19 for the fiscal year. The substantial capital expenditure, which exceeded both net income and operating cash flow, suggests a period of heavy investment. This indicates that current earnings may not fully reflect the capital-intensive nature of its operations or the potential future benefits of these investments.

Balance Sheet And Financial Health

The company's financial position shows cash and equivalents of CNY 401.6 million against total debt of CNY 1.91 billion, indicating a leveraged balance sheet. The high debt level relative to cash reserves is a notable feature of its capital structure and warrants attention regarding interest coverage and long-term financial flexibility.

Growth Trends And Dividend Policy

The company did not pay a dividend in 2023, as indicated by a dividend per share of zero. The significant capital expenditure suggests a reinvestment strategy focused on growth or operational expansion rather than direct shareholder returns via dividends at this stage.

Valuation And Market Expectations

Based on the provided data, the company had a market capitalization of approximately CNY 499.6 million. A beta of 0.181 suggests the stock has historically exhibited very low volatility compared to the broader market, which may reflect its niche positioning or specific investor perceptions of its risk profile.

Strategic Advantages And Outlook

The company's long operating history since 1992 provides a foundation of experience in the Chinese pharmaceutical industry. Its strategic focus on specific generic drug categories represents a clear, targeted approach. The outlook will be influenced by its ability to manage its debt load, realize returns from its significant capital investments, and navigate competitive and regulatory pressures within the Chinese healthcare sector.

Sources

Company Financials

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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