investorscraft@gmail.com

Intrinsic ValueShanghai Haohai Biological Technology Co., Ltd. (6826.HK)

Previous CloseHK$25.92
Intrinsic Value
Upside potential
Previous Close
HK$25.92

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

Shanghai Haohai Biological Technology operates as a specialized biomedical materials company with a diversified portfolio across ophthalmology, orthopedics, wound care, and medical aesthetics. The company generates revenue through the research, development, and commercialization of advanced biological products including intraocular lenses, hyaluronic acid injections, dermal fillers, and hemostatic materials. Operating primarily in Mainland China with international presence in the US and UK, Haohai leverages its expertise in biomaterials to address clinical needs in surgical and therapeutic applications. The company maintains a strong market position in China's growing medical device sector, competing through technological innovation and a comprehensive product pipeline that serves multiple healthcare specialties. Its business model combines proprietary R&D with manufacturing capabilities to create vertically integrated solutions for healthcare providers, positioning it as a key domestic player in the specialized biomaterials market with expanding global ambitions.

Revenue Profitability And Efficiency

The company reported HKD 2.68 billion in revenue with net income of HKD 420 million, demonstrating solid profitability. Operating cash flow of HKD 649 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of HKD 364 million reflect ongoing investment in production capacity and R&D capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

Haohai generated diluted EPS of HKD 1.80, supported by robust operating cash flow generation. The company maintains disciplined capital allocation with substantial investments in research and development while delivering consistent earnings. Its capital efficiency is evident in the balanced approach to funding growth initiatives while maintaining profitability.

Balance Sheet And Financial Health

The company maintains a strong financial position with HKD 2.63 billion in cash and equivalents against total debt of HKD 448 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility for strategic investments and operational needs while minimizing financial risk.

Growth Trends And Dividend Policy

Haohai demonstrates commitment to shareholder returns with a dividend per share of HKD 1.53, representing a substantial payout ratio. The company balances dividend distributions with reinvestment in growth opportunities, particularly in expanding its medical aesthetics and ophthalmology product lines across domestic and international markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 12.3 billion, the company trades at a premium valuation reflective of its specialized biomaterials expertise and growth potential in China's healthcare market. The low beta of 0.39 suggests relative defensive characteristics compared to broader market indices.

Strategic Advantages And Outlook

Haohai's competitive advantages include its diversified biomaterials portfolio, strong R&D capabilities, and established distribution network in China's healthcare system. The company is well-positioned to benefit from aging demographics and increasing healthcare expenditure, though it faces regulatory scrutiny and competition in the medical aesthetics segment. International expansion presents both opportunities and execution challenges.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial 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