investorscraft@gmail.com

Intrinsic ValueHainan Huluwa Pharmaceutical Group Co., Ltd. (605199.SS)

Previous Close$6.68
Intrinsic Value
Upside potential
Previous Close
$6.68

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

Hainan Huluwa Pharmaceutical Group operates as a specialized pharmaceutical company focused on the development, manufacturing, and commercialization of pediatric medicines in China. The company's core revenue model is derived from the sale of prescription and over-the-counter drugs targeting children's respiratory and digestive health, with its flagship product being pediatric lung heat cough granules and capsules. Operating within the competitive Chinese healthcare sector, Huluwa has established a niche position by concentrating exclusively on pediatric therapeutics, a segment with growing demand due to demographic factors and increasing healthcare awareness. The company's market positioning is that of a specialized player rather than a broad-based pharmaceutical giant, allowing it to develop deep expertise in formulation technologies and regulatory pathways specific to children's medications. This focused approach enables targeted marketing and distribution through hospital networks and retail pharmacies across China, though it also creates concentration risk in its product portfolio and dependence on the pediatric healthcare market dynamics.

Revenue Profitability And Efficiency

The company generated revenue of approximately 1.41 billion CNY but reported a net loss of 274 million CNY for the period, indicating significant profitability challenges. Operating cash flow was negative at 149 million CNY, while capital expenditures reached 156 million CNY, reflecting substantial ongoing investments despite current operational difficulties.

Earnings Power And Capital Efficiency

Huluwa's earnings power appears constrained with a diluted EPS of -0.69 CNY, demonstrating weak current profitability. The negative operating cash flow combined with significant capital expenditures suggests the company is consuming rather than generating cash from its operations, indicating challenges in capital efficiency and sustainable earnings generation.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of 254 million CNY against total debt of approximately 1 billion CNY, indicating a leveraged position with limited liquidity buffer. The debt-to-equity ratio appears elevated given the current loss-making operations, suggesting financial stress and potential constraints on future flexibility.

Growth Trends And Dividend Policy

Despite reporting a dividend of 0.13 CNY per share, the company's negative earnings and cash flow raise questions about the sustainability of this distribution. Current trends show contraction rather than growth, with the dividend potentially being supported by historical reserves rather than current operating performance.

Valuation And Market Expectations

With a market capitalization of approximately 3.67 billion CNY and a beta of 0.54, the market appears to be pricing in some recovery potential despite current financial challenges. The valuation suggests investors may be anticipating future turnaround or growth in the specialized pediatric pharmaceutical market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on pediatric medications within China's growing healthcare market. However, the outlook remains challenging due to current profitability issues, high leverage, and negative cash generation, requiring successful product development and market expansion to achieve sustainable recovery.

Sources

Company financial reportsShanghai Stock 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