investorscraft@gmail.com

Intrinsic ValueHumanwell Healthcare (Group) Co.,Ltd. (600079.SS)

Previous Close$18.38
Intrinsic Value
Upside potential
Previous Close
$18.38

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

Humanwell Healthcare operates as a diversified pharmaceutical company specializing in the development, manufacturing, and sale of a broad portfolio of branded generic and over-the-counter medicines. Its core revenue model is driven by the sale of prescription drugs across multiple therapeutic areas, including anesthesia/analgesia, women's health, central nervous system disorders, and traditional herbal medicines, complemented by a consumer healthcare division. The company is strategically positioned within China's competitive pharmaceutical sector, leveraging its integrated supply chain from API production to finished formulations. Its market position is strengthened by a multi-channel commercial strategy that spans hospital sales, retail pharmacy networks, and international exports, particularly across the Asia-Pacific and Africa. This diversified approach mitigates reliance on any single product or market, while its focus on essential medicines provides resilience against economic cycles.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 25.4 billion, demonstrating significant scale. Profitability is solid with net income of CNY 1.33 billion, translating to a net margin of approximately 5.2%. Operating cash flow of CNY 2.16 billion indicates healthy conversion of earnings into cash, supporting ongoing operational needs and strategic investments.

Earnings Power And Capital Efficiency

Diluted EPS stands at CNY 0.82, reflecting the company's earnings power on a per-share basis. Capital expenditures of CNY -1.02 billion indicate active investment in maintaining and expanding production capacity and R&D capabilities, which is essential for long-term growth in the pharmaceutical industry.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 3.92 billion. Total debt is reported at CNY 8.41 billion. The company maintains a moderate level of leverage, which is typical for capital-intensive pharmaceutical firms funding R&D and expansion. Overall financial health appears stable.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns, evidenced by a dividend per share of CNY 0.47. This represents a payout ratio of approximately 57% based on diluted EPS, indicating a balanced approach between returning capital to shareholders and retaining earnings for reinvestment and future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 36.5 billion, the market values the company at a P/E ratio of roughly 27.5 based on the latest diluted EPS. A beta of 0.48 suggests the stock has been significantly less volatile than the broader market, which may reflect its defensive characteristics as a healthcare provider.

Strategic Advantages And Outlook

Key strategic advantages include a diversified product portfolio spanning multiple therapeutic areas, reducing dependency risk. Its established presence in both domestic and international markets provides growth avenues. The outlook is supported by consistent demand for essential medicines, though it is subject to regulatory changes and competitive pressures inherent in the global pharmaceutical industry.

Sources

Company Annual ReportStock 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