investorscraft@gmail.com

Intrinsic ValueHangzhou Tigermed Consulting Co., Ltd. (3347.HK)

Previous CloseHK$55.20
Intrinsic Value
Upside potential
Previous Close
HK$55.20

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

Hangzhou Tigermed Consulting operates as a comprehensive contract research organization (CRO) providing integrated clinical development services across China and international markets. The company's core revenue model derives from offering end-to-end solutions spanning clinical trial management, regulatory consulting, and laboratory services to pharmaceutical, biotechnology, and medical device companies. Tigermed serves the rapidly expanding healthcare research sector by facilitating drug development through specialized segments including Clinical Trial Solutions and Clinical-related and Laboratory Services, positioning itself as a critical partner in the value chain from preclinical research to post-marketing studies. The company has established a strong market position as one of China's leading CROs, leveraging its extensive regulatory expertise and full-service capabilities to capture growing demand from both domestic and multinational clients seeking to navigate China's complex clinical trial environment and access its large patient population for global drug development programs.

Revenue Profitability And Efficiency

Tigermed generated HKD 6.60 billion in revenue for FY 2024, demonstrating substantial scale in the CRO sector. The company maintained profitability with net income of HKD 405 million, though margins reflect competitive pressures and investment in service expansion. Operating cash flow of HKD 1.10 billion indicates healthy cash generation from core operations, supporting ongoing business activities and strategic initiatives.

Earnings Power And Capital Efficiency

The company reported diluted EPS of HKD 0.47, reflecting earnings power relative to its capital structure. Positive operating cash flow significantly exceeded capital expenditures of HKD 357 million, indicating efficient conversion of earnings into cash. This strong cash generation supports reinvestment in high-return service capabilities and technology infrastructure to maintain competitive positioning.

Balance Sheet And Financial Health

Tigermed maintains a solid financial position with HKD 2.06 billion in cash and equivalents against total debt of HKD 2.63 billion. The moderate leverage ratio suggests balanced capital structure management. The company's liquidity position appears adequate to support operational needs and strategic investments while managing debt obligations comfortably.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of HKD 0.3245. This dividend policy, combined with ongoing operational growth in the expanding CRO market, suggests a balanced approach to capital allocation. The healthcare research sector's structural growth drivers support continued expansion opportunities for specialized service providers.

Valuation And Market Expectations

With a market capitalization of approximately HKD 56.3 billion, the market values Tigermed as a significant player in the CRO space. The beta of 0.821 indicates moderate volatility relative to the broader market, reflecting the defensive characteristics of healthcare services. Current valuation incorporates expectations for continued growth in China's pharmaceutical research and development ecosystem.

Strategic Advantages And Outlook

Tigermed's comprehensive service portfolio and deep regulatory expertise provide competitive advantages in China's complex clinical research environment. The company's integrated approach from preclinical to post-marketing services creates cross-selling opportunities and client stickiness. Outlook remains positive given structural growth in pharmaceutical R&D spending and China's increasing importance in global clinical trials, though competition and regulatory changes require ongoing adaptation.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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