investorscraft@gmail.com

Intrinsic ValueJilin Province Huinan Changlong Bio-pharmacy Company Limited (8049.HK)

Previous CloseHK$2.05
Intrinsic Value
Upside potential
Previous Close
HK$2.05

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

Jilin Province Huinan Changlong Bio-pharmacy operates as a specialized pharmaceutical manufacturer focused on traditional Chinese medicine (TCM) and generic drugs within China's expansive healthcare sector. The company's core revenue model is built on the production and distribution of a diverse portfolio of dosage forms, including tablets, capsules, pills, and injectable powders, marketed under its established Changlong and Qing Tong brands. This positions it within the competitive generic and specialty pharmaceutical landscape, catering to domestic demand for affordable and accessible medicines. Its strategic focus on both finished formulations and active pharmaceutical ingredients (APIs) provides vertical integration benefits, allowing for cost control and supply chain reliability. The company's market position is that of a regional player with a specialized focus on TCM-based treatments, operating in a sector characterized by stringent regulation, price controls, and competition from both state-owned and larger private enterprises. Its foundation in 1989 provides a history of operation, though it operates on a smaller scale compared to national pharmaceutical champions, relying on its niche expertise and branded product lines for its market presence.

Revenue Profitability And Efficiency

The company generated HKD 881 million in revenue for the period. Profitability appears robust, with net income of HKD 184 million translating to a healthy net margin of approximately 21%. This indicates efficient cost management and the potential for favorable pricing on its specialized product portfolio within its operational framework.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.33, demonstrating the firm's ability to generate profits for shareholders. Strong operating cash flow of HKD 220 million significantly exceeds capital expenditures of HKD 11 million, highlighting excellent conversion of earnings into cash and implying minimal need for intensive reinvestment to maintain current operations.

Balance Sheet And Financial Health

The balance sheet reflects a conservative financial structure with a cash position of HKD 236 million. Total debt is modest at HKD 72 million, suggesting a low leverage profile and significant financial flexibility. This positions the company with a sturdy foundation to navigate market cycles or pursue selective growth opportunities.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of HKD 0.06862. This payout represents a dividend yield on the current market capitalization, indicating a commitment to returning capital alongside any potential reinvestment for organic growth within its specialized market segment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.21 billion, the stock trades at a price-to-earnings ratio derived from the provided figures. A beta of 0.213 suggests the market perceives it as a defensive stock with lower volatility relative to the broader market, likely reflecting its niche in essential healthcare products.

Strategic Advantages And Outlook

The company's strategic advantages lie in its long-standing operational history, vertical integration, and focus on traditional Chinese medicine. The outlook is tied to the stability of demand for its product categories within China's healthcare system, though it faces ongoing industry-wide pressures such as regulatory changes and competitive forces.

Sources

Company DescriptionProvided Financial Data

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