investorscraft@gmail.com

Intrinsic ValueHansoh Pharmaceutical Group Company Limited (3692.HK)

Previous CloseHK$38.60
Intrinsic Value
Upside potential
Previous Close
HK$38.60

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

Hansoh Pharmaceutical Group is a leading, research-driven pharmaceutical company based in China, specializing in the development, manufacturing, and commercialization of branded generics and innovative drugs. Its core revenue model is built on the sales of its diverse portfolio of pharmaceutical products, which target high-prevalence therapeutic areas including oncology, central nervous system disorders, anti-infectives, and metabolic diseases. The company operates primarily within the People's Republic of China, serving a vast network of distributors to reach end patients, while also pursuing strategic international collaborations to expand its pipeline and global footprint. Hansoh has established a strong market position by focusing on unmet medical needs and leveraging its extensive R&D capabilities to bring both novel therapeutics and high-quality generic alternatives to market. This dual approach allows it to capture value across the pharmaceutical spectrum, from first-in-class innovations to essential medicines, solidifying its role as a key player in China's rapidly growing healthcare sector. Its numerous partnerships with biotech firms like Scynexis and Silence Therapeutics further enhance its innovative capacity and long-term growth prospects in specialized treatment domains.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of HKD 12.26 billion and a high net income of HKD 4.37 billion, demonstrating strong profitability with a net margin of approximately 35.6%. Operating cash flow was healthy at HKD 3.86 billion, significantly exceeding capital expenditures, which indicates efficient conversion of earnings into cash and prudent investment management.

Earnings Power And Capital Efficiency

Hansoh exhibits considerable earnings power, with diluted EPS of HKD 0.73. The company generated substantial operating cash flow of HKD 3.86 billion against modest capital expenditures of HKD 222 million, reflecting excellent capital efficiency and a asset-light operational model that prioritizes high-return R&D and commercial activities over heavy fixed asset investment.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash and equivalents position of HKD 22.62 billion against minimal total debt of HKD 118 million. This results in a significant net cash position, providing immense financial flexibility for strategic R&D investments, business development, and potential M&A activities without leverage concerns.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's extensive collaboration pipeline and focus on innovative therapeutics suggest a strategy oriented towards future growth. It has also demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.46 per share, which represents a payout of approximately 63% of its diluted EPS.

Valuation And Market Expectations

With a market capitalization of approximately HKD 215.6 billion, the market valuation implies significant expectations for the successful commercialization of its innovative pipeline and sustained profitability. The beta of 0.602 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its established revenue base and strong financial position.

Strategic Advantages And Outlook

Hansoh's key strategic advantages lie in its deep R&D expertise, diversified product portfolio targeting chronic and high-value diseases, and its strong cash position to fund innovation. The outlook is supported by its numerous strategic collaborations, which de-risk pipeline development and provide access to novel technologies, positioning it well for long-term growth in the evolving Chinese pharmaceutical market.

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