investorscraft@gmail.com

Intrinsic ValueSichuan Huiyu Pharmaceutical Co., Ltd. (688553.SS)

Previous Close$19.19
Intrinsic Value
Upside potential
Previous Close
$19.19

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

Sichuan Huiyu Pharmaceutical operates as a specialized pharmaceutical company focused on the research, development, manufacturing, and commercialization of anti-tumor drugs and injectable formulations. Its core revenue model is driven by the sale of proprietary and generic oncology medications, primarily within the Chinese healthcare market. The company occupies a strategic niche in the highly competitive pharmaceutical sector by concentrating on specialized therapeutic areas with significant unmet medical needs, particularly in oncology. This focused approach allows it to develop deep expertise and targeted product portfolios rather than competing broadly across all drug categories. Its market positioning is that of a specialized domestic player leveraging regional manufacturing capabilities and local regulatory knowledge to serve China's vast and growing healthcare demands. The company's foundation in 2010 and headquarters in Neijiang situate it within a key region for pharmaceutical production, supporting its operational efficiency and regional distribution networks.

Revenue Profitability And Efficiency

The company reported revenue of CNY 1.09 billion with net income of CNY 325 million, indicating a healthy net profit margin of approximately 29.7%. This strong profitability is supported by efficient operations, as evidenced by positive operating cash flow of CNY 243 million, which comfortably exceeds capital expenditures, demonstrating sound cash generation from core business activities.

Earnings Power And Capital Efficiency

Huiyu Pharmaceutical demonstrates solid earnings power with diluted EPS of CNY 0.77. The company's capital efficiency is reflected in its ability to generate substantial operating cash flow relative to its revenue base, indicating effective management of working capital and operational execution in its specialized pharmaceutical manufacturing and distribution operations.

Balance Sheet And Financial Health

The company maintains a robust balance sheet with CNY 2.33 billion in cash and equivalents against total debt of CNY 580 million, resulting in a strong net cash position. This conservative financial structure provides significant liquidity and financial flexibility to fund ongoing research initiatives and potential expansion opportunities without excessive leverage.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company has established a shareholder return policy with a dividend per share of CNY 0.4632. This dividend distribution, combined with its strong cash position, suggests a balanced approach to returning capital to shareholders while maintaining sufficient resources for future growth investments in its specialized pharmaceutical pipeline.

Valuation And Market Expectations

With a market capitalization of approximately CNY 9.71 billion and a beta of 0.476, the market appears to value the company as a relatively stable healthcare investment within the volatile Chinese market. The current valuation reflects expectations for continued performance in the specialized pharmaceutical sector, particularly in oncology treatments where the company has established expertise.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused expertise in anti-tumor and injectable drugs within China's growing healthcare market. Its strong cash position, specialized product portfolio, and conservative financial structure position it well to capitalize on opportunities in the oncology sector, though it must navigate regulatory changes and competitive pressures inherent in the pharmaceutical industry.

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