investorscraft@gmail.com

Intrinsic ValueJiangsu Yuyue Medical Equipment & Supply Co., Ltd. (002223.SZ)

Previous Close$39.90
Intrinsic Value
Upside potential
Previous Close
$39.90

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

Jiangsu Yuyue Medical Equipment & Supply Co., Ltd. operates as a comprehensive medical device manufacturer with a diversified portfolio spanning respiratory therapy, chronic disease monitoring, imaging diagnostics, and infection control solutions. The company has established itself as a significant domestic player in China's rapidly growing healthcare sector, leveraging its extensive product range that includes both durable medical equipment and consumables. Yuyue's core revenue model combines direct sales of medical devices with supporting digital management platforms, creating integrated healthcare solutions for clinical settings. The company's strategic positioning encompasses multiple therapeutic areas, allowing it to capture value across various segments of the medical device market while maintaining a focus on technological innovation and regulatory compliance. With operations extending internationally beyond China, Yuyue has developed a robust distribution network that supports its market penetration strategy. The company's diverse product offerings, from basic surgical tools to advanced diagnostic imaging systems, demonstrate its capability to serve both primary care and specialized medical facilities, positioning it as a versatile supplier in the competitive medical equipment industry.

Revenue Profitability And Efficiency

The company demonstrated solid financial performance with revenue of CNY 7.57 billion and net income of CNY 1.81 billion, reflecting a healthy net margin of approximately 24%. Operating cash flow generation was strong at CNY 1.82 billion, significantly exceeding capital expenditures of CNY 128 million. This indicates efficient capital allocation and robust operational efficiency, with the company converting a substantial portion of earnings into cash while maintaining modest investment requirements for business maintenance and growth.

Earnings Power And Capital Efficiency

Yuyue Medical exhibits strong earnings power with diluted EPS of CNY 1.81, supported by effective operational execution. The company's capital efficiency is notable, as evidenced by minimal capital expenditures relative to operating cash flow, suggesting asset-light operations and high returns on invested capital. The substantial cash generation capacity provides flexibility for strategic investments, research initiatives, or shareholder returns while maintaining operational stability.

Balance Sheet And Financial Health

The company maintains an exceptionally strong balance sheet with cash and equivalents of CNY 6.62 billion against minimal total debt of approximately CNY 20 million. This conservative financial structure provides significant liquidity and financial flexibility, with a net cash position that substantially exceeds the market capitalization. The virtually debt-free status and substantial cash reserves position the company to weather economic uncertainties and pursue strategic opportunities without financial constraints.

Growth Trends And Dividend Policy

Yuyue Medical demonstrates a shareholder-friendly approach through its dividend policy, distributing CNY 0.80 per share while maintaining ample retention for growth initiatives. The company's financial metrics suggest sustainable growth potential, supported by strong cash generation and a solid market position in China's expanding healthcare sector. The balance between dividend distributions and retained earnings indicates a disciplined capital allocation strategy focused on long-term value creation.

Valuation And Market Expectations

With a market capitalization of approximately CNY 38.75 billion, the company trades at a P/E ratio of around 21 based on current earnings. The low beta of 0.293 suggests relatively low volatility compared to the broader market, potentially reflecting investor perception of defensive characteristics inherent in the medical equipment sector. The valuation appears to incorporate expectations for continued growth in China's healthcare market and the company's competitive positioning.

Strategic Advantages And Outlook

Yuyue Medical benefits from its established brand, diversified product portfolio, and deep understanding of the Chinese healthcare market. The company's strategic focus on both domestic and international expansion, coupled with its strong R&D capabilities in medical technology, positions it to capitalize on growing healthcare demand. The outlook remains positive given demographic trends, government healthcare initiatives, and the company's financial strength to support innovation and market penetration strategies.

Sources

Company financial statementsShenzhen Stock Exchange disclosures

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