investorscraft@gmail.com

Intrinsic ValueHunan Warrant Pharmaceutical Co.,Ltd (688799.SS)

Previous Close$47.30
Intrinsic Value
Upside potential
Previous Close
$47.30

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

Hunan Warrant Pharmaceutical Co., Ltd. operates as a specialized pharmaceutical manufacturer in China, focusing on the development, production, and commercialization of generic and specialty medicines. Its core revenue model is driven by the sale of a diverse portfolio of prescription drugs targeting key therapeutic areas, including immunology, nephrology, obstetrics and gynecology, and cardiovascular and digestive diseases. The company operates within the highly competitive and regulated Chinese pharmaceutical sector, serving healthcare providers and patients. Its market position is that of a niche player with a focused product lineup, rather than a broad-based pharmaceutical giant. This specialization allows it to cultivate expertise in specific treatment domains and build a reputation for quality within its chosen segments, navigating a market environment characterized by government pricing policies and intense competition from both domestic and international firms.

Revenue Profitability And Efficiency

The company generated revenue of CNY 1.41 billion for the period. It translated this into a net income of CNY 164.3 million, demonstrating its ability to achieve profitability. Operating cash flow was positive at CNY 142.2 million, indicating that core business operations are generating cash, though this was significantly offset by substantial capital expenditures for the period.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 1.25, providing a clear measure of bottom-line performance on a per-share basis. The significant investment in capital expenditures (CNY -233.9 million) suggests a strategic focus on expanding production capacity or upgrading facilities, which is a critical investment for long-term growth in the capital-intensive pharmaceutical manufacturing industry.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 177.7 million. Total debt is reported at CNY 117.7 million. The company's financial health appears stable, with a manageable debt level and sufficient cash reserves to support its operations and strategic investments.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a substantial dividend per share of CNY 1.5. This payout represents a significant portion of its earnings, indicating a commitment to returning capital to shareholders alongside its investments in growth through capital expenditures.

Valuation And Market Expectations

With a market capitalization of approximately CNY 8.61 billion, the market assigns a valuation that is a multiple of its current earnings. A beta of 0.595 suggests the stock has historically been less volatile than the broader market, which may appeal to certain investors seeking lower-risk exposure to the healthcare sector.

Strategic Advantages And Outlook

The company's strategic focus on specialized therapeutic areas provides a competitive niche within the vast Chinese pharmaceutical market. Its outlook is tied to successful product commercialization, navigating regulatory landscapes, and efficiently deploying capital from recent investments to drive future revenue and profit growth in a demanding sector.

Sources

Provided company data and description

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