investorscraft@gmail.com

Intrinsic ValueHunan Fangsheng Pharmaceutical Co., Ltd. (603998.SS)

Previous Close$11.80
Intrinsic Value
Upside potential
Previous Close
$11.80

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

Hunan Fangsheng Pharmaceutical operates as a specialized pharmaceutical manufacturer in China's competitive healthcare sector, focusing on the research, development, production, and commercialization of generic and specialty medicines. The company's core revenue model derives from manufacturing and selling pharmaceutical products across multiple therapeutic areas including cardiovascular and cerebrovascular, orthopedic, pediatric, gynecological, traumatology, and anti-infective treatments. Its product portfolio features various dosage forms such as tablets, capsules, and granules, catering to diverse medical needs within the Chinese healthcare system. Operating in a highly regulated environment, Fangsheng leverages its integrated R&D and manufacturing capabilities to maintain market relevance. The company positions itself as a mid-tier pharmaceutical player competing in both generic and specialty drug segments, navigating pricing pressures and regulatory changes while serving hospital and retail pharmacy channels across China. Its market position reflects the broader trends in China's pharmaceutical industry, where domestic manufacturers balance innovation with cost-effective production to address the country's evolving healthcare demands.

Revenue Profitability And Efficiency

The company generated CNY 1.78 billion in revenue with net income of CNY 255 million, achieving a net profit margin of approximately 14.4%. Operating cash flow of CNY 195 million demonstrates solid cash generation from core operations. Capital expenditures of CNY 95 million indicate moderate investment in maintaining and expanding production capabilities while maintaining operational efficiency.

Earnings Power And Capital Efficiency

Fangsheng delivered diluted EPS of CNY 0.58, reflecting effective earnings conversion from its pharmaceutical operations. The company maintains reasonable capital allocation with operating cash flow covering capital investments, though the negative free cash flow after accounting for capital expenditures suggests ongoing investment requirements. The balance between R&D spending and commercial execution appears sustainable for its market position.

Balance Sheet And Financial Health

The company maintains CNY 308 million in cash against total debt of CNY 697 million, indicating moderate leverage within the capital-intensive pharmaceutical sector. The debt level appears manageable given the stable cash generation profile, though liquidity management remains important for funding ongoing operations and potential expansion initiatives in China's competitive pharmaceutical market.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.25, representing a payout ratio of approximately 43% based on diluted EPS. This balanced capital return policy suggests management's confidence in sustainable earnings while retaining sufficient capital for business development and maintaining growth initiatives within China's evolving pharmaceutical landscape.

Valuation And Market Expectations

With a market capitalization of CNY 4.90 billion, the company trades at approximately 19 times earnings, reflecting market expectations for steady performance in China's pharmaceutical sector. The beta of 0.79 indicates lower volatility than the broader market, suggesting investor perception of defensive characteristics typical for healthcare stocks in emerging markets.

Strategic Advantages And Outlook

The company benefits from its established position in China's pharmaceutical distribution network and diversified product portfolio across multiple therapeutic areas. Its integrated R&D and manufacturing capabilities provide competitive advantages, though it faces ongoing challenges from pricing pressures and regulatory changes. The outlook remains tied to China's healthcare reforms and the company's ability to navigate evolving market dynamics.

Sources

Company financial reportsStock 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