XHKG2633
Market cap254mUSD
Dec 23, Last price
1.00HKD
1D
-0.99%
1Q
66.67%
Jan 2017
-41.18%
IPO
-40.83%
Name
Jacobson Pharma Corporation Ltd
Chart & Performance
Profile
Jacobson Pharma Corporation Limited, through its subsidiaries, produces, markets, and sells generic drugs and branded healthcare products in Hong Kong, Mainland China, Macau, Singapore, and internationally. The company offers generic drugs for various therapeutic categories, including the respiratory, cardiovascular, central nervous system, gastrointestinal, genito-urinary, musculoskeletal, endocrine and metabolic, dermatological, anti-allergics, scar treatment, oral anti-diabetics, and anti-infective, as well as arsenic trioxide oral solutions, rosuvastatin tablets, and atorvastatin tablets. It also provides branded medicines; health and wellness products; and proprietary Chinese medicines, such as Po Chai pills, Ho Chai Kung Tji Thung San, Tong Tai Chung Woodlok oil, Flying Eagle Woodlok Oil, Saplingtan, Shiling oil, Contractubex, Doan's Ointment, and Col-gan tablets. In addition, it engages in the trading of medical supplies; procurement of packaging materials; sale of healthcare and herbal products; research and development; and property holding activities. Jacobson Pharma Corporation Limited sells its products to hospitals and clinics, and registered pharmacies, as well as to doctors in private and retail outlets, and trading companies. The company was incorporated in 2016 and is headquartered in Kwun Tong, Hong Kong. Jacobson Pharma Corporation Limited is a subsidiary of Kingshill Development Limited.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑03 | 2023‑03 | 2022‑03 | 2021‑03 | 2020‑03 | 2019‑03 | 2018‑03 | 2017‑03 | 2016‑03 | 2015‑03 | |
Income | ||||||||||
Revenues | 1,467,798 -17.80% | 1,785,579 11.91% | 1,595,543 10.35% | |||||||
Cost of revenue | 1,179,700 | 1,467,643 | 1,379,301 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 288,098 | 317,936 | 216,242 | |||||||
NOPBT Margin | 19.63% | 17.81% | 13.55% | |||||||
Operating Taxes | 44,414 | 56,546 | 43,728 | |||||||
Tax Rate | 15.42% | 17.79% | 20.22% | |||||||
NOPAT | 243,684 | 261,390 | 172,514 | |||||||
Net income | 266,968 6.34% | 251,044 41.30% | 177,666 2.28% | |||||||
Dividends | (93,603) | (104,028) | (51,723) | |||||||
Dividend yield | 8.26% | 5.61% | 4.15% | |||||||
Proceeds from repurchase of equity | 31,213 | (64,840) | ||||||||
BB yield | -2.76% | 3.50% | ||||||||
Debt | ||||||||||
Debt current | 139,672 | 344,377 | 646,148 | |||||||
Long-term debt | 654,086 | 1,254,687 | 763,791 | |||||||
Deferred revenue | 1,254,687 | 763,791 | ||||||||
Other long-term liabilities | (1,234,153) | (729,472) | ||||||||
Net debt | (297,476) | (188,293) | 229,785 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 484,363 | 648,237 | 409,758 | |||||||
CAPEX | (129,509) | (63,004) | (63,864) | |||||||
Cash from investing activities | 43,342 | (44,086) | (52,754) | |||||||
Cash from financing activities | (1,053,255) | (45,642) | (357,888) | |||||||
FCF | 517,332 | 413,382 | 223,888 | |||||||
Balance | ||||||||||
Cash | 411,937 | 1,036,418 | 478,653 | |||||||
Long term investments | 679,297 | 750,939 | 701,501 | |||||||
Excess cash | 1,017,844 | 1,698,078 | 1,100,377 | |||||||
Stockholders' equity | 1,358,227 | 2,286,857 | 1,982,646 | |||||||
Invested Capital | 2,127,895 | 3,129,103 | 3,246,702 | |||||||
ROIC | 9.27% | 8.20% | 5.22% | |||||||
ROCE | 8.85% | 6.31% | 4.75% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,920,196 | 1,911,693 | 1,915,677 | |||||||
Price | 0.59 -39.18% | 0.97 49.23% | 0.65 -32.29% | |||||||
Market cap | 1,132,916 -38.90% | 1,854,342 48.92% | 1,245,190 -32.31% | |||||||
EV | 859,659 | 2,185,882 | 1,941,624 | |||||||
EBITDA | 444,620 | 502,396 | 408,839 | |||||||
EV/EBITDA | 1.93 | 4.35 | 4.75 | |||||||
Interest | 78,708 | 67,445 | 25,687 | |||||||
Interest/NOPBT | 27.32% | 21.21% | 11.88% |