Investment Rating - The report assigns a "Buy" rating to China Biologic Products (1177 HK) with a target price of HKD 8.00, indicating a potential upside of 17.3% from the current price of HKD 6.82 [4][10][15]. Core Insights - The acquisition of Lixin Pharmaceutical for USD 5 billion is expected to enhance the company's differentiated pipeline assets and technology platforms, leading to an upward revision of the target price [2][7]. - The integration of Lixin's four unique technology platforms is anticipated to accelerate the development of China Biologic's self-researched products, with significant potential contributions to revenue growth [7][10]. - The report highlights that Lixin has eight drug candidates in clinical stages, including promising candidates with licensing agreements worth up to USD 4 billion with major pharmaceutical companies [7][10]. Financial Overview - Revenue projections for China Biologic Products are as follows: - 2023: RMB 26,199 million - 2024: RMB 28,866 million - 2025E: RMB 34,175 million (growth of 18.4%) - 2026E: RMB 38,706 million (growth of 13.3%) - 2027E: RMB 43,606 million (growth of 12.7%) [3][16]. - Net profit estimates are projected to increase from RMB 2,332 million in 2023 to RMB 5,340 million by 2027, reflecting a significant growth trajectory [3][16]. - The report also notes an adjustment in the net profit forecast for 2025-2027, with an increase of 6-10% due to cost reduction efforts [7][9]. Valuation Model - The DCF valuation model estimates the equity value of China Biologic Products at HKD 8.00 per share, based on projected free cash flows and a perpetual growth rate of 2% [10][11]. - The enterprise value is calculated at RMB 152,132 million, with a net cash position of RMB 2,478 million [10][11]. Market Performance - The stock has shown a year-to-date increase of 113.13%, with a 52-week high of HKD 6.82 and a low of HKD 2.73 [6][10].