investorscraft@gmail.com

Intrinsic ValueShanghai Kehua Bio-Engineering Co.,Ltd (002022.SZ)

Previous Close$6.35
Intrinsic Value
Upside potential
Previous Close
$6.35

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

Shanghai Kehua Bio-Engineering operates as a comprehensive in-vitro diagnostic (IVD) solutions provider within China's healthcare sector, specializing in the research, development, production, and distribution of diagnostic instruments and reagents. The company's core revenue model encompasses direct sales of its proprietary Kehua-branded products, complemented by distribution partnerships for third-party medical equipment and the operation of third-party medical laboratory centers. Its extensive product portfolio spans multiple diagnostic methodologies, including biochemical, immunodiagnostic (enzymatic and chemiluminescent), and nucleic acid testing systems, catering to diverse clinical needs from infectious diseases like hepatitis and HIV to cancer markers and renal function. This integrated approach, combining instrument placement with recurring reagent sales and value-added laboratory services, creates multiple revenue streams while embedding the company within the diagnostic workflow of healthcare institutions. Operating in the highly competitive Chinese IVD market, Kehua positions itself as a domestic champion with a broad product range, though it faces intense competition from both international giants and local specialists. The company leverages its long-established brand, founded in 1981, and extensive distribution network to serve medical laboratories across China, while also maintaining an export business to 38 countries, demonstrating its capability to meet international standards. Its strategic involvement in social medical undertakings and laboratory management consulting further deepens customer relationships and supports its market positioning as a comprehensive partner rather than merely a product supplier.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 1.76 billion but experienced significant financial strain, with a net loss of CNY 640.6 million and negative diluted EPS of CNY 1.27. Operating cash flow was negative CNY 50.1 million, while capital expenditures amounted to CNY 254.8 million, indicating substantial ongoing investments despite operational challenges. This combination of negative profitability and cash generation highlights efficiency pressures within the current operating model.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, as evidenced by the substantial net loss and negative operating cash flow. The significant capital expenditure relative to revenue suggests aggressive investment in production capacity or R&D, though the current returns on these investments are not yet apparent. The capital efficiency metrics indicate challenges in converting invested capital into profitable operations during this period.

Balance Sheet And Financial Health

Kehua maintains a solid liquidity position with cash and equivalents of CNY 864.6 million against total debt of CNY 410.1 million, providing a comfortable cash-to-debt ratio. The balance sheet structure suggests adequate short-term financial flexibility, though the ongoing operational losses could pressure liquidity over time if not addressed. The company's financial health appears stable from a solvency perspective despite profitability challenges.

Growth Trends And Dividend Policy

The company did not pay dividends in FY 2024, consistent with its loss-making position and need to conserve capital. The current financial performance reflects potential challenges in maintaining growth momentum, with the negative earnings trend indicating a period of operational restructuring or market adaptation. The focus appears to be on stabilizing operations rather than shareholder returns in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.37 billion, the market appears to be valuing the company at roughly 1.9 times revenue, reflecting expectations for a potential recovery despite current losses. The beta of 0.414 suggests lower volatility compared to the broader market, possibly indicating investor perception of the company's established market position providing some stability during this challenging period.

Strategic Advantages And Outlook

Kehua's strategic advantages include its comprehensive product portfolio, established domestic distribution network, and vertical integration from R&D to laboratory services. The outlook depends on the company's ability to leverage its product breadth and laboratory expertise to return to profitability, potentially through optimizing its service offerings and controlling costs. Success will likely require effective navigation of competitive pressures and demonstrating improved operational execution.

Sources

Company Annual ReportShenzhen 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