investorscraft@gmail.com

Intrinsic ValueThe United Laboratories International Holdings Limited (3933.HK)

Previous CloseHK$11.90
Intrinsic Value
Upside potential
Previous Close
HK$11.90

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

The United Laboratories International Holdings Limited is a vertically integrated pharmaceutical company operating across the bulk medicine, intermediate products, and finished products segments. Its core revenue model is built on the research, development, manufacturing, and global distribution of a diverse portfolio of generic and specialty drugs, including antibiotics, antivirals, and treatments for chronic conditions like diabetes and cardiovascular disease. The company maintains a significant market position within China's pharmaceutical sector while also cultivating an extensive international footprint across Europe, South America, the Middle East, and other Asian regions. This global diversification, combined with its control over the entire production chain from active pharmaceutical ingredients (APIs) to final dosage forms, provides a resilient operational base and mitigates regional market risks. Its comprehensive product offering and established manufacturing capabilities position it as a key player in the competitive global generics market.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 13.76 billion for the period, demonstrating strong top-line performance. Profitability is solid, with net income reaching HKD 2.66 billion, translating to a healthy net margin. Operating cash flow of HKD 3.20 billion significantly exceeds net income, indicating high-quality earnings and efficient cash conversion from its core pharmaceutical operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 1.46, reflecting the company's earnings power. Capital expenditure of HKD -1.78 billion indicates substantial investment in maintaining and expanding production capacity. The strong operating cash flow comfortably covers these investments, showcasing efficient capital allocation towards future growth initiatives.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 6.33 billion. Total debt of HKD 3.16 billion is manageable, resulting in a conservative net cash position. This provides significant financial flexibility and a low-risk profile for navigating market cycles and funding strategic opportunities.

Growth Trends And Dividend Policy

The company demonstrates a commitment to returning capital to shareholders, evidenced by a dividend per share of HKD 0.48. This payout, supported by strong cash generation, indicates a shareholder-friendly policy. The substantial capital expenditures suggest a parallel focus on reinvesting for organic growth and operational expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 33.60 billion, the company's valuation reflects its established position. A beta of 0.047 suggests the stock is perceived by the market as having very low volatility and sensitivity to broader market movements, often characteristic of defensive healthcare sector investments.

Strategic Advantages And Outlook

The company's key advantages include vertical integration, a diversified global sales footprint, and a broad product portfolio. Its outlook is supported by consistent cash generation and a solid financial foundation, positioning it to capitalize on demand for affordable medicines and potential expansion in international markets.

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