Haisco Pharmaceutical Group Co., Ltd.

SZSE

002653

Stock

Yield per half year: +33.55%
Dividend yield: 0.84%
Sector: Healthcare

Reporting Haisco Pharmaceutical Group Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥		25.74	17.61	14.71	12.78	17.02	23.33	27.3	19.39	26.39	24.61	22.69	9.17
Выручка, млрд ¥		1.21	1.44	1.86	3.43	3.94	3.33	2.77	3.02	3.36	3.08	3.28	-3.13
Чистая прибыль, млрд ¥		0.3722	0.4527	0.2376	0.3332	0.4939	0.6366	0.3451	0.277	0.2951	0.2796	0.4095	-9.79
EV, млрд ¥		25.18	17.29	14.54	13.1	17.21	23.98	27.96	20.71	27.03	25.22	23.38	9.45
EBIT, млрд ¥		0.3382	0.5806	0.109	0.1632	0.323	0.2283	0.0376	0.1848			0.1874	2.52
EBITDA, млрд ¥				0.3474	0.415	0.6585	0.8213	0.6911	0.6016		0.2413	0.6375	7.71
Баланс стоимость, млрд ¥	2.11	2.16	2.26	1.99	2.03	2.37	2.9	2.84	3.04	4.18		3.07	12.02
FCF, млрд ¥				-0.0014	0.1206	0.1816	-0.3955	-0.6671	-0.6056	0.0586		-0.2856	-20.25
Операционный денежный поток, млрд ¥	0.5026	0.443	0.4092	0.3918	0.4726	0.7643	0.2062	0.0358	0.0945	0.4496		0.3101	-10.07
Операционная прибыль, млрд ¥	0.387	0.3382	0.2857	0.2113	0.3304	0.536	0.4511	0.1182	0.1848	0.4087		0.3398	-5.28
Операционные расходы, млрд ¥		0.8743	1.15	1.63	3.08	3.39	2.88	2.66	2.83	2.95		2.94	-2.74
CAPEX, млрд ¥	0.2349	0.2837	0.2082	0.3933	0.352	0.5827	0.6017	0.7029	0.7002	0.391		0.5957	-7.67

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥	20.7	23.56	18.15	13.3	12.47	22.27	21.49			24.96				23.67				26.14	23.71	3.26
Выручка, млрд ¥									0.6351	0.862	0.562	0.6853	0.8494	0.9185	0.6236	0.7461	1.01	0.9531	0.8503	0.74
Чистая прибыль, млрд ¥									-0.0452	0.07	0.0262	0.0436	0.0332	0.2891	0.0287	0.0463	0.1257	0.0944	0.1168	-20.06
EV, млрд ¥		23	17.83	13.13	12.78	22.46	22.14			25.63				24.99				26.78	24.40	3.58
EBIT, млрд ¥									-0.0463	0.0824	0.0252	0.034	0.0248	0.2804	0.0263	0.0354	0.1384	0.0988	0.1159	-18.83
EBITDA, млрд ¥									-0.0435	0.093	0.0354	0.052	0.0386	0.2964	0.0367	0.0451	0.1477	0.1499	0.1352	-12.75
Баланс стоимость, млрд ¥									2.79	2.84	2.84	2.83	2.83	3.04	3.92	3.97	4.08	4.18	3.84	6.58
FCF, млрд ¥									-0.3228	0.0073	-0.2074	-0.0938	-0.2807	-0.0238	-0.0423	-0.1003	-0.0045	0.2057	0.0070	-253.93
Операционный денежный поток, млрд ¥								-0.0267	-0.0734	0.1443	-0.0828	0.0289	-0.0183	0.1667	0.0621	-0.0068	0.0772		0.0562	-233.36
Операционная прибыль, млрд ¥									-0.0463	0.0734	0.0252	0.034	0.0248	0.2804	0.0263	0.0354	0.1384	0.0988	0.1159	-18.83
Операционные расходы, млрд ¥									0.4322	0.5379	0.3537	0.4158	0.5216	0.6202	0.4095	0.4736	0.5548	0.568	0.5252	-1.74
CAPEX, млрд ¥									0.2494	0.137	0.1245	0.1227	0.2624	0.1905	0.1044	0.0935	0.0818	0.1113	0.1163	-10.19

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2011	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥				1.19	1.15	1.02	0.6174	0.8928	0.454	0.5751	0.7754	1.17	1.22	0.7735	5.56
Short Term Investments ¥			-0.0039	-0.0035	-0.0032	-0.0066	-0.0113	-0.0093	0.3703	-0.1833	-0.2032	0.1601		0.0269	-276.68
Long term investments ¥				0.1045	0.1563	0.2003	0.4848							0.2365	46.76
Total Receivables ¥			0.1516	0.1097	0.276	0.5584	0.8197	0.6386	0.5927	0.6868	0.9237	0.9736		0.7631	8.80
Total Current Assets ¥			2.12	1.39	2.25	1.81	1.98	2.08	2.1	1.55	2.05	2.64		2.08	4.88
Чистые активы, млрд ¥		0.4568	0.5555	0.6622	0.7066	0.768	0.8591	1.04	1.13	1.14	1.07			1.05	4.49
Активы, млрд ¥			2.87	3.23	3.71	4.11	4.37	5.04	5	5.01	6.05	6.65		5.55	5.70
Short Term Debt ¥			0.4	0.6	0.6214	0.8001	0.68	1	0.77	0.786	0.7867	0.9544		0.8594	-0.93
Long Term Debt ¥	0.00045			0.0325	0.2019	0.0518	0.255	0.0799	0.3349	0.4524	1.31	0.8547		0.6064	60.64
Задолженность, млрд ¥			0.7675	1.07	1.45	2.14	2.37	2.66	2.14	2.09	2.91	2.37		2.43	-2.28
Чистый долг, млрд ¥			-0.458	-0.5617	-0.3238	-0.2224	0.3176	0.1872	0.6509	0.6742	1.33	0.6512		0.6987	28.32
Долг, млрд ¥				0.6325	0.8233	0.8519	0.935	1.08	1.1	1.24	2.1	1.81	1.83	1.47	10.88
Interest income ¥					0.0149	0.0134	0.0066	0.01	0.0054	0.0056	0.0077	0.0193		0.0096	14.05
Расходы на обслуживание долга ¥							0.0198	0.0242	0.0273	0.0272	0.0509	0.0423		0.0344	11.82
Чист. проц. доходы, млрд ¥					-0.0043	-0.0126	-0.014	-0.0185	-0.0261	-0.0232	-0.0441	-0.0234		-0.0271	4.81
Себестоимость, млрд ¥			0.3243	0.4013	0.3709	0.6578	1.49	1.35	1.06	0.9434	0.9193	0.9724		1.05	-6.35
Товарно материальные запасы ¥			0.069	0.0788	0.1211	0.1462	0.1487	0.1893	0.2239	0.2599	0.346	0.2813		0.2601	8.24

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥								0.5389	0.5751	0.6031	1.06	0.5682	0.7754	1.12	1.2	0.8814	1.17	1.03	8.58
Short Term Investments ¥								0.1001	-0.1833	0.1001	0.4725	-0.2045	-0.2032	0.1001	-0.239	-0.2389	0.1601	-0.0842	-195.34
Long term investments ¥	0.4995	0.4514	0.4848	0.4319	0.5235	0.4725												0.4728	0.92
Total Receivables ¥								0.5695	0.6868	0.6737	0.7003	0.8651	0.9237	0.7941	0.763	0.999	0.9736	0.8907	1.06
Total Current Assets ¥								1.48	1.55	1.7	2.11	1.76	2.05	2.4	2.33	2.2	2.64	2.32	5.19
Чистые активы, млрд ¥							1.1	1.12	1.14	1.13	1.11	1.09	1.07	1.06	1.01	1.01		1.05	-1.51
Активы, млрд ¥								4.86	5.01	5.16	5.76	5.55	6.05	6.48	6.41	6.21	6.65	6.36	1.91
Short Term Debt ¥								0.8883	0.786	0.8179	0.8035	0.8702	0.7867	0.8674	1.05	0.8582	0.9544	0.9033	3.94
Long Term Debt ¥								0.4313	0.4524	0.7522	1.22	1.15	1.31	0.947	0.7931	0.7226	0.8547	0.9255	-8.19
Задолженность, млрд ¥								2	2.09	2.25	2.86	2.66	2.91	2.47	2.34	2.13	2.37	2.44	-4.02
Чистый долг, млрд ¥								0.7962	0.6742	0.9771	0.974	1.47	1.33	0.7061	0.6488	0.7027	0.6512	0.8078	-13.31
Долг, млрд ¥								1.32	1.24	1.57	2.03	2.02	2.1	1.81	1.85	1.58	1.81	1.83	-2.93
Interest income ¥								0.0016	0.0013	0.0012	0.0016	0.0026	0.0131	0.0015	0.0106	0.0241	0.0343	0.0167	21.23
Расходы на обслуживание долга ¥								0.0074	0.0111	0.0122	0.0085	0.0145	0.0158	0.0125	0.0108	0.0088	0.0102	0.0116	-8.38
Чист. проц. доходы, млрд ¥								-0.0059	-0.0096	-0.012	-0.007	-0.0091	-0.016	-0.0102	-0.0043	-0.0031	-0.0059	-0.0079	-18.09
Амортизация, млрд ¥								0.0028	0.0106	0.0102	0.018	0.0138	0.016	0.0104	0.0097	0.0093	0.0511	0.0193	26.14
Себестоимость, млрд ¥								0.2415	0.2479	0.1702	0.2174	0.286	0.2457	0.1696	0.2238	0.2972	0.2863	0.2445	3.11
Товарно материальные запасы ¥								0.2488	0.2599	0.2935	0.3343	0.3231	0.346	0.3763	0.3586	0.3059	0.2813	0.3336	-4.06

Share

IFRS

Reporting Annual Quarterly

	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	0.413	0.4807	0.4244	0.3445	0.4218		0.5895	0.5566	0.5987					0.27	0.5022	11.69
Цена акции ао					15.63	11.37	11.89	20.36	17.52	20.4	22.25	23.15	34.47	34.47	23.56	14.49
Число акций ао, млн			1040.93	1047.57	1056.91	1079.67	1051.98	1059.71	1024.81	1310.16	1075.61	1114.12			1116.88	1.01
FCF/акцию						-0.0013	0.1147	0.1714	-0.3859	-0.5092	-0.563	0.0526			-0.2468	-21.04

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS							0.2187	0.27	0.03	-0.04		0.02	0.04	0.03		0.15	0.0416	0.1134		0.0750	23.17
Цена акции ао										19.48	19.05	17.67	15.02	17.41	22	24.1	25.32	22	23.46	23.38	1.29
Число акций ао, млн	1040.93	1047.57	1056.91	1079.67	1051.98	1059.71	1024.81				1310.16				1075.61				1114.12	1116.88	1.01
FCF/акцию							-0.0203				0.0056				-0.0221				0.1847	0.0370	-273.68

Efficiency

IFRS

Reporting Annual Quarterly

	2011	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		17.26	19.99	11.96	16.44	20.83	21.93	12.14	9.12	7.06			11.37	17.91	14.22	-19.46
ROA, %		11.53	12.19	5.78	7.63	9.81	12.74	6.89	4.58	4.44			1.55	8.30	7.69	-14.66
ROIC, %	40.74	21.61	23.94	26.36	22.25	21.23	19.15	18.9	10.22	5.64					15.03	-23.29
ROS, %				12.8	9.72	12.54	19.12	12.44	9.19	8.8	9.08	9.08	9.08	23.77	9.72	-6.10
ROCE, %		15.68	25.64	5.53	8.18	13.59	8	1.29	5.9			0	0	0.00	7.39	-6.33
Ebit margin, %												0	0
Рентаб EBITDA, %				18.72	12.11	16.72	24.67	24.92	19.95			7.83	7.83	28.48	18.82	-14.08
Чистая рентаб, %		30.69	31.54	12.8	9.72	12.54	19.12	12.44	9.19	8.8			9.09	23.79	12.42	-6.84
Operation Margin, %				11.38	9.64	13.61	13.55	4.26	6.13	12.18	0	0	0	0.00	9.95	-2.20
Доходность FCF, %				-0.0098	0.944	1.07	-1.7	-2.44	-3.12	0.222					-1.1936	-26.99

	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %		-1.62	2.46	0.9225	1.54	1.17	9.52	0.734	1.17	3.08	2.26		17.91	3.35	-24.99
ROA, %		-0.9292	1.4	0.5082	0.7574	0.5985	4.78	0.4437	0.7226	2.02	1.42		8.30	1.88	-21.55
ROIC, %		-0.8913	1.82	0.7906	1.12	5.09	5.91	0.7314	0.9895	2.38	1.73			2.35	-21.78
ROS, %			8.12	4.66	6.36	3.91	31.48	4.61	6.21	12.39	9.9	9.08	23.77	8.44	14.52
ROCE, %		-1.62	2.82	0.869	1.17	0.8565	8.95	0.6552	0.8696	3.39	2.31		0.00	3.23	-23.73
Рентаб EBITDA, %			10.78	6.3	7.59	4.55	32.27	5.88	6.05	14.56	15.73	7.83	28.48	10.01	5.90
Чистая рентаб, %		-7.11	8.12	4.66	6.36	3.91	31.48	4.61	6.21	12.39	9.9		23.79	12.92	-20.65
Operation Margin, %		-7.29	8.52	4.49	4.96	2.92	30.53	4.22	4.74	13.65	10.37		0.00	12.70	-19.42
Доходность FCF, %	-0.0969		0.0293				-0.1006				0.7871			0.1547	-268.82

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	69.17	38.91	61.91	38.35	34.47	36.64	79.1	70.01	89.41			81.81	33.38	61.93	21.00
P/BV	11.94	7.78	7.41	6.3	7.18	8.04	9.6	6.39	6.31			6.28	5.66	7.50	-2.55
P/S	21.23	12.27	7.92	3.73	4.32	7.01	9.84	6.43	7.86			7.02	9.95	7.09	12.72
P/FCF			-10160.05	105.93	93.76	-58.98	-40.91	-32.02	450.51	0	0	0	0.00	82.47	36.88
E/P			0.0162	0.0261	0.029	0.0273	0.0126	0.0143	0.0112	0.0114	0.0114	0.0114	0.04	0.0122	-1.98
EV/EBIT										0	0	0
EV/EBITDA			41.84	31.56	26.14	29.2	40.46	34.43				60.17	25.59	32.36	1.76
EV/S			7.83	3.82	4.37	7.2	10.08	6.87	8.06	8.19	8.19	8.19	9.50	8.28	-4.07
EV/FCF			-10042.22	108.57	94.79	-60.63	-41.91	-34.2	461.44	0	0	0	0.00	83.90	37.24
Debt/EBITDA			2.45	2.25	1.64	1.35	1.79	3.49	7.58	7.58	7.58	7.58	0.59	5.60	33.46
Netdebt/Ebitda			-0.64	0.7654	0.2844	0.7925	0.9755	2.21	0	0	0	0	0.00	1.01	23.62
Debt/Ratio			0.2073	0.2142	0.2145	0.2211	0.2474	0.347	0.2719	0	0	0	0.00	0.2604	4.86
Debt/Equity			0.429	0.4613	0.4554	0.3807	0.4357	0.6912	0.4328	0	0	0	0.00	0.4792	-1.01
Debt/Net Income			3.59	2.81	2.19	1.74	3.59	7.57	6.13	6.55	6.55	6.55	0.75	6.08	12.78
PEG											165.12	165.12		165.12	0.00
Бета									0	-0.3451	0	0	0.00	-0.3451	0.00
Индекс Альтмана			3.03	6.34	8.74	8.03	8.66	5.23	0	0	0	0	0.00	7.40	-3.78

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	220.24	249.17	128.66	547.9	414.61	201.22	91.88		356.81				81.85				276.97			33.38	201.75	6.60
P/BV	9.82	10.93	8.02	6.7	6.15	9.39	7.4		8.78				7.8				6.25			5.66	7.92	-7.82
P/S	56.88	59.28	37	24.6	9.28	23.42	22.51		28.96				25.77				27.42			9.95	25.62	3.20
P/FCF							-1032.26		3407.99				-993.78				127.05			0.00	377.25	-159.23
E/P		0.004	0.0078	0.0018	0.0024	0.005	0.0109		0.0028				0.0122				0.0036		0.0114	0.04	0.0082	0.90
EV/EBITDA		127.63	60.66	167.3	263.21	175.69	79.25		275.67				84.32				178.6			25.59	158.71	0.33
EV/S		57.87	36.34	24.29	9.52	23.62	23.2		29.73				27.21				28.09		8.19	9.50	23.28	-18.80
EV/FCF							-1063.53		3498.54				-1049.32				130.16			0.00	378.96	-159.15
Debt/EBITDA									13.32	44.33	39	52.42	7.08	49.5	40.95	10.7	12.07		7.58	0.59	24.16	-31.29
Netdebt/Ebitda								-18.29	7.25	27.59	18.73	37.93	4.48	19.26	14.38	4.76	4.34			0.00	9.44	-0.63
Debt/Ratio								0.2715	0.2474	0.3045	0.3522	0.3647	0.347	0.28	0.2882	0.2544	0.2719			0.00	0.2883	-4.76
Debt/Equity								0.4737	0.4357	0.5528	0.7159	0.716	0.6912	0.4633	0.4652	0.3878	0.4328			0.00	0.4881	-8.94
Debt/Net Income									17.7	59.92	46.5	60.94	7.26	63.11	39.88	12.58	19.17		6.55	0.75	28.26	-36.43
PEG																			165.12		165.12	0.00
Бета																		0	0	0.00
Индекс Альтмана		8.4	5	2.02	5.4	8.94	6.64		7.25				5.56					0	0	0.00	6.76	0.59

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.2701	0.2305	0.2865	0.5104	0.3259	0.2388	0.1307	0.4262	0.2475	0.0426			0.2172	-29.16
Дивиденд	0.25	0.2	0.25	0.46	0.28	0.19	0.0919	0.372	0.1852		0.19		0.2238	-7.93
Див доход, ао, %	1.25	0.8139	1.5	3.38	2.31	1.18	0.4038	1.79	1.03		0.84	1.17	1.34	-14.92
Дивиденды / прибыль, %		61.94	63.28	214.85	97.8	48.35	20.54	123.52	89.35	14.43	68.59	29.29	59.24	-21.48

	2013Q1	2014Q2	2015Q2	2016Q2	2017Q2	2018Q3	2019Q2	2020Q3	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд										0.0086	0.0041	0.0087	0.0107	0.2136	0.0145	0.0132	0.0113	0.0089	0.0092		0.0114	-8.70
Дивиденд	0.2778	0.25	0.2	0.25	0.46	0.28	0.19	0.0919	0.372					0.1852							0.2238	-7.93
Див доход, ао, %	0.9186	1.36	0.6736	1.57	3.28	2.19	1.44	0.3602	1.53					1.06						1.17	1.32	-13.51
Дивиденды / прибыль, %										-18.99	5.87	33.07	24.55	642.9	5.01	45.79	24.29	7.11	9.77	29.29	18.39	14.29

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	4 726	4 726	0.00

	CAGR 5

	CAGR 5