investorscraft@gmail.com

Intrinsic ValueHarbin Pharmaceutical Group Co., Ltd. (600664.SS)

Previous Close$3.52
Intrinsic Value
Upside potential
Previous Close
$3.52

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

Harbin Pharmaceutical Group Co., Ltd. is a major integrated pharmaceutical company in China, operating across seven distinct segments including Antibiotics, Small-Molecular Drug Preparations, OTC and Healthcare Products, Modern Chinese Medicines, Biopharmaceuticals, Animal Vaccines, and Medicine Circulations. Its core revenue model is built on the research, development, manufacturing, and trade of a diverse portfolio of pharmaceutical products, ranging from traditional antibiotics like penicillin and cephalosporin to modern formulations such as freeze-dried injections and biopharmaceuticals. The company holds a significant position within the competitive Chinese pharmaceutical market, leveraging a multi-brand strategy with established names like Hongyan Yaopin, Guangwei, and Sanchine to cater to both prescription and over-the-counter channels. Its extensive product lineup and vertical integration from API intermediates to finished dosages provide a resilient operational foundation, though it operates in a highly regulated and competitive generics sector. This established market presence is further supported by its recent foray into medical protective equipment, diversifying its revenue streams beyond core therapeutics.

Revenue Profitability And Efficiency

The company reported robust annual revenue of CNY 16.2 billion, demonstrating its significant scale within the pharmaceutical market. Net income reached CNY 629 million, resulting in a net profit margin of approximately 3.9%, indicating modest profitability after accounting for operational and regulatory costs. Operating cash flow was strong at CNY 792 million, significantly exceeding capital expenditures of CNY -101 million, reflecting efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.25, providing a clear measure of bottom-line performance for equity holders. The substantial operating cash flow of CNY 792 million underscores solid core earnings power from its diversified pharmaceutical operations. The modest level of capital expenditures relative to operating cash flow suggests capital-efficient operations and a focus on maintaining existing assets rather than aggressive expansion.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of CNY 3.63 billion providing a significant buffer. Total debt is reported at CNY 1.62 billion, resulting in a conservative net cash position. This low leverage and high cash balance indicate a very strong financial health and capacity to withstand market volatility or fund strategic initiatives.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, as indicated by a dividend per share of CNY 0, suggesting a retention of earnings for reinvestment into the business. Growth trends must be assessed against historical performance, which is not provided, though the current revenue base is substantial. The strategy appears focused on internal funding for potential R&D or operational expansion rather than shareholder returns via dividends.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.3 billion, the company trades at a price-to-sales multiple of roughly 0.57, which may suggest the market is applying a discount relative to some pharmaceutical peers. A beta of 0.169 indicates the stock has historically exhibited very low volatility compared to the broader market, implying investor perception of it as a defensive holding within the healthcare sector.

Strategic Advantages And Outlook

Key strategic advantages include its vertically integrated operations, diverse product portfolio spanning traditional and modern medicines, and established multi-brand presence in China. The outlook is supported by its strong balance sheet and cash generation, providing flexibility to navigate regulatory environments and invest in its biopharmaceutical and OTC segments. Challenges include competition in the generics market and potential pricing pressures.

Sources

Company DescriptionProvided Financial Data

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