investorscraft@gmail.com

Intrinsic ValueAndon Health Co., Ltd. (002432.SZ)

Previous Close$41.59
Intrinsic Value
Upside potential
Previous Close
$41.59

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

Andon Health Co., Ltd. operates as a specialized manufacturer and distributor of personal health monitoring devices and intelligent hardware within the global healthcare technology sector. The company's core revenue model centers on the development, manufacturing, and direct sales of a comprehensive portfolio of consumer and professional-grade medical instruments. Its diverse product lineup includes essential diagnostic tools such as sphygmomanometers for blood pressure, nebulizers for respiratory therapy, blood glucose meters for diabetes management, and advanced devices like electrocardiographs and oximeters. Andon Health has strategically expanded into the wearable technology market with smart watches and scales, positioning itself at the intersection of traditional medical devices and digital health solutions. Operating from its base in Tianjin, China, since 1995, the company has established a significant presence in the competitive medical instruments landscape, leveraging its manufacturing capabilities to serve both domestic Chinese and international markets. This dual focus on medical necessity and consumer wellness technology allows Andon Health to address growing global demand for accessible, at-home healthcare monitoring solutions, particularly as populations age and health consciousness rises. The company's longevity and product diversification provide a stable foundation, though it operates in a sector characterized by intense competition and rapid technological evolution, requiring continuous innovation to maintain its market position.

Revenue Profitability And Efficiency

Andon Health demonstrated strong profitability in the fiscal year, generating revenue of CNY 2.59 billion while achieving a net income of CNY 1.67 billion. This translates to a remarkably high net profit margin of approximately 64%, indicating exceptional operational efficiency and cost management. The company's diluted earnings per share stood at CNY 3.78, reflecting substantial value creation for shareholders. Operating cash flow was robust at CNY 987 million, significantly exceeding capital expenditures, which suggests healthy core business operations without excessive reinvestment requirements.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power, with net income representing a significant portion of its revenue base. The generation of nearly CNY 987 million in operating cash flow underscores strong conversion of earnings into cash. Capital expenditures were modest at CNY 74 million relative to operating cash flow, indicating capital-light operations and efficient use of existing manufacturing infrastructure. This high cash flow generation relative to maintenance capex suggests strong free cash flow yield and efficient capital allocation.

Balance Sheet And Financial Health

Andon Health maintains a solid balance sheet with cash and equivalents of CNY 3.51 billion, providing substantial liquidity. Total debt stands at CNY 2.63 billion, resulting in a net cash position when considering the company's strong cash reserves. The significant cash balance relative to the market capitalization indicates a conservative financial strategy with ample resources for potential strategic initiatives, research and development, or weathering market downturns without financial distress.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, evidenced by a dividend per share of CNY 0.20. While specific historical growth trends are not provided in the current data, the dividend distribution suggests a commitment to returning capital to investors. The payout ratio appears conservative relative to earnings, potentially allowing for reinvestment in growth initiatives while maintaining shareholder returns. The company's market capitalization of approximately CNY 18.57 billion reflects market expectations for its future trajectory.

Valuation And Market Expectations

With a market capitalization of CNY 18.57 billion, the company trades at a price-to-earnings ratio of approximately 11.1 based on current earnings, suggesting a reasonable valuation relative to its profitability. The negative beta of -0.213 indicates low correlation with broader market movements, potentially appealing to investors seeking defensive characteristics. The valuation multiples reflect market expectations balanced between the company's strong current profitability and growth prospects in the evolving healthcare technology sector.

Strategic Advantages And Outlook

Andon Health's strategic advantages include its established manufacturing expertise, diverse product portfolio spanning essential medical devices and emerging smart health technology, and nearly three decades of industry experience. The company is well-positioned to benefit from long-term demographic trends toward preventive healthcare and remote monitoring. Key challenges include navigating competitive pressures and technological disruption in both medical devices and consumer electronics segments. The outlook depends on the company's ability to innovate while maintaining its cost-efficient operational model in a rapidly evolving health technology landscape.

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