investorscraft@gmail.com

Intrinsic ValueShanghai Haoyuan Chemexpress Co., Ltd. (688131.SS)

Previous Close$74.80
Intrinsic Value
Upside potential
Previous Close
$74.80

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

Shanghai Haoyuan Chemexpress operates as a specialized pharmaceutical company focused on the research, development, and manufacturing of pharmaceutical intermediates, small molecule drugs, and active pharmaceutical ingredients (APIs). The company serves the global pharmaceutical industry through its comprehensive portfolio that includes API intermediates, vitamin D series compounds, and contract research organization (CRO) building blocks. Its business model integrates both proprietary product development and contract manufacturing services, positioning it within the high-value specialty chemicals segment of the healthcare sector. The company has established itself as a reliable supplier in the complex pharmaceutical supply chain, leveraging its technical expertise in chemical synthesis and process optimization. Operating from its Shanghai headquarters since 2006, Haoyuan Chemexpress has developed specialized capabilities in producing sophisticated chemical compounds that support drug discovery and development programs worldwide. The company competes in the fragmented but growing market for pharmaceutical intermediates, where technical capability and regulatory compliance serve as key competitive advantages.

Revenue Profitability And Efficiency

The company generated CNY 2.27 billion in revenue with net income of CNY 201.6 million, reflecting a net margin of approximately 8.9%. Operating cash flow stood at CNY 382 million, significantly exceeding net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 304 million suggest ongoing investment in production capacity and research capabilities to support future growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.96 demonstrates the company's earnings capacity relative to its equity base. The substantial operating cash flow generation relative to net income indicates quality earnings and efficient working capital management. The company maintains a balanced approach between reinvesting in the business and generating shareholder returns through its operations.

Balance Sheet And Financial Health

The company maintains CNY 879.6 million in cash and equivalents against total debt of CNY 1.79 billion, indicating moderate leverage. The debt level appears manageable given the company's cash generation capabilities and market position. The balance sheet structure supports ongoing operations while providing flexibility for strategic investments in research and manufacturing capacity.

Growth Trends And Dividend Policy

The company has implemented a dividend policy with a payout of CNY 0.19 per share, representing a reasonable distribution of earnings while retaining capital for growth. The pharmaceutical intermediates market continues to experience steady demand growth driven by global drug development activities, providing a favorable industry backdrop for the company's expansion plans.

Valuation And Market Expectations

With a market capitalization of approximately CNY 15.9 billion, the company trades at a P/E multiple reflective of its growth prospects in the specialized pharmaceutical sector. The beta of 0.709 suggests lower volatility than the broader market, indicating perceived stability in its business model and cash flow generation capabilities.

Strategic Advantages And Outlook

The company's technical expertise in pharmaceutical intermediates and API manufacturing provides a competitive moat in a specialized segment. Its positioning in China's growing pharmaceutical ecosystem offers advantages in cost structure and proximity to both domestic and international markets. The outlook remains positive given increasing global demand for specialized chemical compounds in drug development.

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