investorscraft@gmail.com

Intrinsic ValueGolden Throat Holdings Group Company Limited (6896.HK)

Previous CloseHK$3.24
Intrinsic Value
Upside potential
Previous Close
HK$3.24

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

Golden Throat Holdings Group is a specialized pharmaceutical manufacturer based in China, operating within the over-the-counter (OTC) healthcare sector. Its core revenue model is built on the manufacturing and sale of its flagship Golden Throat lozenge series, a well-established product line designed to relieve sore throat symptoms. The company has successfully expanded its portfolio to include other herbal healthcare products and beverages, leveraging traditional Chinese medicine formulations. It maintains a strong domestic presence while also exporting to international markets including the US, EU, and Southeast Asia, demonstrating global brand recognition. The company operates in the competitive OTC throat care segment, where it has established market positioning through brand longevity and product efficacy. Its strategic focus on both pharmaceutical and healthcare food products allows it to address multiple consumer needs within the wellness space.

Revenue Profitability And Efficiency

The company generated HKD 1.19 billion in revenue with net income of HKD 318.6 million, achieving a robust net margin of approximately 27%. Strong operating cash flow of HKD 475.9 million indicates efficient conversion of earnings into cash, supporting operational flexibility and investment capacity while maintaining healthy profitability metrics.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.43 and substantial operating cash flow generation, the company demonstrates solid earnings power. Capital expenditures of HKD 67.2 million represent moderate investment in maintaining production capabilities, suggesting disciplined capital allocation and efficient use of resources to sustain operations and support future growth initiatives.

Balance Sheet And Financial Health

The company maintains a strong financial position with HKD 1.13 billion in cash and equivalents against total debt of HKD 426.9 million, indicating ample liquidity and conservative leverage. This substantial cash reserve provides significant financial flexibility for strategic initiatives, dividend payments, and weathering market uncertainties while maintaining operational stability.

Growth Trends And Dividend Policy

The company demonstrates shareholder-friendly policies through a substantial dividend per share of HKD 0.50, which exceeds the diluted EPS, indicating potential use of retained earnings for distributions. This approach suggests management's confidence in sustainable cash generation and commitment to returning value to shareholders while maintaining growth capacity.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 2.57 billion, the company's valuation reflects its established market position and stable financial performance. The low beta of 0.153 suggests the stock is perceived as relatively defensive, potentially indicating investor expectations of steady performance with lower volatility compared to broader market movements.

Strategic Advantages And Outlook

The company benefits from long-established brand recognition since 1956 and diversified geographic reach across domestic and international markets. Its focus on traditional Chinese medicine-based OTC products positions it well in the growing wellness sector, though it must navigate regulatory environments and competitive pressures in both pharmaceutical and consumer health markets.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsCompany annual reports

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