investorscraft@gmail.com

Intrinsic ValueShanghai Haohai Biological Technology Co., Ltd. (688366.SS)

Previous Close$45.77
Intrinsic Value
Upside potential
Previous Close
$45.77

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 is a specialized biotechnology firm operating primarily in the biomedical materials sector, with a core focus on ophthalmology, medical aesthetics, and wound care. The company generates revenue through the research, development, and sale of a diverse portfolio of high-value medical products, including intraocular lenses, hyaluronic acid-based dermal fillers, hemostatic materials, and advanced wound repair solutions. Its business model integrates proprietary R&D with manufacturing and global commercialization, targeting both therapeutic and aesthetic medical markets. Operating within the competitive healthcare and biotechnology landscape, Haohai has established a strong position as a domestic leader in China's ophthalmic biomaterials segment while expanding its international footprint through exports and technology services. The firm's market differentiation is driven by its vertical integration, technological expertise in biomaterials, and a growing portfolio of FDA-approved and CE-marked products, enabling it to compete effectively with multinational medtech companies while capitalizing on rising domestic demand for advanced medical and aesthetic treatments.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.68 billion with a net income of CNY 420 million, reflecting a net margin of approximately 15.7%. Operating cash flow was robust at CNY 648.6 million, significantly exceeding net income and indicating strong cash conversion. Capital expenditures of CNY 364 million suggest ongoing investment in production capacity and R&D infrastructure to support future growth.

Earnings Power And Capital Efficiency

Haohai demonstrates solid earnings power with diluted EPS of CNY 1.80. The company's operating cash flow of CNY 648.6 million comfortably covers its capital expenditures, indicating self-sustaining operations. The substantial cash generation relative to net income points to efficient working capital management and high-quality earnings from its capital-light biotechnology business model.

Balance Sheet And Financial Health

The company maintains a strong financial position with CNY 2.63 billion in cash and equivalents against total debt of just CNY 448 million, resulting in a net cash position. This conservative capital structure provides significant financial flexibility for strategic investments, R&D initiatives, and potential market expansion opportunities without leveraging pressure.

Growth Trends And Dividend Policy

Haohai has implemented a shareholder-friendly dividend policy, distributing CNY 0.60 per share. The company's growth strategy appears balanced between reinvesting in high-return R&D and manufacturing capabilities while returning capital to shareholders, reflecting confidence in both its current cash generation and future growth prospects in specialized biomedical markets.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.34 billion, the company trades at a P/E ratio of roughly 27 based on current earnings. The low beta of 0.39 suggests the market perceives the stock as relatively defensive, possibly pricing in stable demand for its medical products despite broader market volatility.

Strategic Advantages And Outlook

Haohai's strategic advantages include its specialized expertise in biomaterials, diversified product portfolio across multiple therapeutic areas, and strong domestic market position. The company is well-positioned to benefit from China's growing healthcare expenditure and aging population, particularly in ophthalmology and medical aesthetics, while international expansion provides additional growth vectors beyond the domestic market.

Sources

Company DescriptionFinancial Data Provided

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