investorscraft@gmail.com

Intrinsic ValueHubei Huarong Holding Co.,Ltd. (600421.SS)

Previous Close$7.75
Intrinsic Value
Upside potential
Previous Close
$7.75

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

Hubei Huarong Holding operates as a specialized pharmaceutical company focused on developing, producing, and distributing traditional Chinese medicine products within China's competitive healthcare market. The company's core revenue model centers on manufacturing and selling proprietary pharmaceutical formulations, primarily Gucining Capsules and Huoxue Tongmai Capsules, which target specific therapeutic areas. Beyond its established product portfolio, the company engages in research and development activities spanning biological products, environmental protection technologies, and agricultural innovations, creating a diversified technological foundation. Operating in the consumer cyclical sector's personal products segment, Hubei Huarong maintains a niche market position by leveraging traditional medicine expertise while expanding into adjacent technological domains. The company faces intense competition from both large pharmaceutical conglomerates and specialized traditional medicine producers, requiring strategic focus on product differentiation and regional market penetration. Its headquarters in Wuhan positions it within a major Chinese pharmaceutical hub, though its market capitalization suggests a smaller-scale operation within the broader industry landscape.

Revenue Profitability And Efficiency

The company generated CNY 117.2 million in revenue but reported a net loss of CNY 4.7 million, indicating significant profitability challenges. Operating cash flow was negative CNY 5.4 million, reflecting operational inefficiencies and potential working capital pressures. These metrics suggest the current business model struggles to achieve sustainable profitability despite generating substantial top-line revenue.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.02 demonstrates weak earnings power relative to the company's 234.2 million outstanding shares. Negative operating cash flow combined with substantial capital expenditures of CNY 6.8 million indicates poor capital allocation efficiency. The company appears to be investing heavily while failing to generate positive returns on invested capital.

Balance Sheet And Financial Health

The balance sheet shows limited liquidity with CNY 3.5 million in cash against CNY 42.5 million in total debt, creating a concerning debt-to-cash ratio. This significant debt burden relative to modest cash reserves suggests financial stress and potential liquidity constraints. The company's financial health appears compromised given these leverage metrics.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position and cash flow challenges. The negative financial metrics across revenue, income, and cash flow indicate contraction rather than growth. Current trends suggest the company is prioritizing survival and potentially restructuring rather than pursuing expansion or shareholder returns.

Valuation And Market Expectations

With a market capitalization of CNY 1.7 billion, the market appears to be valuing the company beyond its current financial performance, potentially anticipating future recovery or strategic changes. The beta of 0.519 suggests lower volatility than the broader market, indicating investor perception of reduced systematic risk despite current financial challenges.

Strategic Advantages And Outlook

The company's expertise in traditional Chinese medicine provides a cultural and regulatory advantage in domestic markets. However, current financial performance indicates urgent need for operational turnaround. Future success depends on improving product commercialization, cost management, and potentially leveraging its diversified technology portfolio for new revenue streams.

Sources

Company financial statementsStock exchange disclosuresMarket 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