investorscraft@gmail.com

Intrinsic ValueShenzhen Hepalink Pharmaceutical Group Co., Ltd. (9989.HK)

Previous CloseHK$5.52
Intrinsic Value
Upside potential
Previous Close
HK$5.52

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

Shenzhen Hepalink Pharmaceutical Group is a globally integrated pharmaceutical company specializing in the heparin value chain, operating across four distinct segments. Its core business revolves around Active Pharmaceutical Ingredients (API), particularly heparin sodium and enoxaparin sodium, and finished dose products like enoxaparin sodium injections. The company has established a vertically integrated model, controlling the supply from raw materials to final pharmaceutical products, which provides a significant competitive moat in the niche anticoagulant market. Furthermore, it has expanded its service offerings through a Contract Development and Manufacturing Organization (CDMO) segment, providing R&D, manufacturing, and quality management services to other biopharma firms. This diversification into high-value services and ventures into novel areas like recombinant pharmaceuticals and gene therapy intermediates positions it for future growth beyond its traditional heparin dominance. Its global footprint, with operations spanning Hong Kong, the United States, Europe, and Mainland China, solidifies its position as a key player in the global supply chain for critical anticoagulant therapies.

Revenue Profitability And Efficiency

For FY 2024, the group reported revenue of HKD 5.28 billion, achieving a net income of HKD 647 million. This translates to a net profit margin of approximately 12.2%, indicating effective cost management relative to its top line. The company also demonstrated strong cash generation from operations, which stood at HKD 2.19 billion, significantly exceeding its net income and highlighting robust operational efficiency.

Earnings Power And Capital Efficiency

The company's diluted earnings per share was HKD 0.44, reflecting its earnings power on a per-share basis. Capital expenditures were a modest HKD 203 million, suggesting a capital-light model for its existing operations. The substantial operating cash flow of HKD 2.19 billion provides ample internal funding for future investments and underscores high capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of HKD 1.69 billion. Total debt is reported at HKD 2.98 billion. The company maintains a prudent financial structure, with its strong operating cash flow providing a healthy coverage ratio for its debt obligations and supporting ongoing financial stability.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of HKD 0.27. This commitment to returning capital, combined with its strategic expansions into CDMO services and novel biopharmaceuticals, points to a balanced approach pursuing both growth and income for its investors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 18.66 billion, the market assigns a price-to-earnings multiple based on the current financials. A beta of 0.89 suggests the stock has historically exhibited less volatility than the broader market, which may reflect its established position in a specialized pharmaceutical niche.

Strategic Advantages And Outlook

Hepalink's key strategic advantages include its vertical integration in the heparin market and its growing CDMO and biopharmaceutical capabilities. Its outlook is supported by its global footprint and diversification efforts, positioning it to capitalize on demand for critical medicines and high-value pharmaceutical services internationally.

Sources

Company DescriptionHong Kong Stock Exchange Filings

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