investorscraft@gmail.com

Intrinsic ValueBlue Sail Medical Co.,Ltd. (002382.SZ)

Previous Close$5.92
Intrinsic Value
Upside potential
Previous Close
$5.92

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

Blue Sail Medical operates as a diversified medical device manufacturer with a dual revenue stream from personal protective equipment and cardiovascular intervention products. The company's core business involves the production and global distribution of various disposable gloves, including medical-grade latex, nitrile, PVC, and TPE variants, serving healthcare, food processing, and electronics industries. This established glove manufacturing foundation is complemented by a strategic expansion into higher-value cardiac stents and interventional surgery equipment, positioning the company across multiple medical subsectors. Based in Zibo, China, Blue Sail leverages its manufacturing expertise to compete in both domestic and international markets, though it faces intense competition in the commoditized glove segment while pursuing growth through specialized cardiovascular devices. The company's market position reflects this hybrid approach, balancing volume-driven protective equipment with technology-intensive cardiac solutions that potentially offer better margins and growth prospects in China's evolving healthcare landscape.

Revenue Profitability And Efficiency

The company generated CNY 6.25 billion in revenue for the period but reported a net loss of CNY 445.6 million, indicating significant profitability challenges. Despite the negative bottom line, operating cash flow remained positive at CNY 135.8 million, suggesting some operational cash generation capability. The substantial capital expenditures of CNY 774.3 million reflect ongoing investments in production capacity or technological upgrades, particularly relevant for its cardiac device segment.

Earnings Power And Capital Efficiency

Blue Sail Medical's earnings power appears constrained, with diluted EPS of -CNY 0.44 demonstrating current unprofitability. The negative net income relative to revenue suggests margin compression or operational inefficiencies, potentially reflecting competitive pressures in the glove market or development costs for cardiac products. The capital expenditure program significantly exceeds operating cash flow, indicating external funding requirements for growth initiatives.

Balance Sheet And Financial Health

The company maintains a solid cash position of CNY 1.95 billion, providing liquidity buffer against current operational losses. However, total debt of CNY 3.15 billion presents a substantial leverage position that warrants monitoring, particularly given the negative earnings environment. The balance sheet structure suggests capacity for strategic investments but also highlights the importance of returning to profitability to service debt obligations comfortably.

Growth Trends And Dividend Policy

Current financial performance does not support dividend distributions, with a zero dividend per share reflecting the company's focus on preserving capital during this challenging period. The significant capital expenditure outlay indicates an active growth strategy, likely targeting expansion in the cardiac device segment or glove production efficiency improvements. The transition from pure protective equipment to higher-value medical devices represents a strategic growth vector that may drive future performance improvement.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.85 billion, the market appears to be valuing the company below its annual revenue, reflecting investor concerns about profitability and growth prospects. The beta of 1.10 suggests stock volatility slightly above market average, consistent with companies undergoing business model transitions or facing operational challenges. Current valuation metrics likely incorporate expectations for a turnaround in profitability or successful execution of strategic initiatives.

Strategic Advantages And Outlook

Blue Sail's strategic advantage lies in its diversified medical product portfolio spanning both commoditized protective equipment and specialized cardiovascular devices. The company's established manufacturing capabilities and research focus on cardiac intervention equipment position it to benefit from China's growing healthcare demands. The outlook depends on successful margin improvement in core operations and effective commercialization of higher-value medical devices, with the current investment phase potentially yielding future returns if execution aligns with strategic objectives.

Sources

Company filingsMarket data

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