investorscraft@gmail.com

Intrinsic ValueShenzhen Glory Medical Co.,Ltd. (002551.SZ)

Previous Close$3.79
Intrinsic Value
Upside potential
Previous Close
$3.79

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

Shenzhen Glory Medical operates as a specialized medical infrastructure and services provider in China, focusing on comprehensive hospital construction and medical system integration. The company generates revenue through a multi-faceted approach encompassing project planning, design, and implementation of hospital facilities, complemented by medical professional engineering installation and proprietary software development. This core business is strategically augmented by the distribution of medical protective equipment and surgical consumables, creating a vertically integrated service model that addresses both capital construction and ongoing operational needs within healthcare institutions. Positioned within China's rapidly evolving healthcare sector, the company leverages its long-established presence since 1998 to serve public and private hospital clients seeking turnkey solutions. Its market position is characterized by the integration of construction expertise with medical technology, differentiating it from pure construction firms or medical device distributors. The additional provision of comprehensive hospital management services—including equipment maintenance, logistics, and facility management—further deepens client relationships and creates recurring revenue streams beyond initial project work.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 1.45 billion for the period, demonstrating its operational scale within the medical infrastructure niche. Profitability appears constrained with net income of CNY 22.3 million, translating to a narrow net margin of approximately 1.5%. Operating cash flow generation was positive at CNY 120.9 million, significantly exceeding reported earnings, suggesting reasonable cash conversion efficiency despite modest profitability metrics in the competitive healthcare services environment.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.0252, reflecting the company's current earnings capacity relative to its equity base. The positive operating cash flow of CNY 120.9 million compared to capital expenditures of CNY 82.1 million indicates the business generates sufficient internal funds to support its investment activities without excessive external financing requirements. This cash flow profile supports ongoing operations while allowing for selective reinvestment in growth initiatives.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 504.2 million, providing substantial financial flexibility. Total debt is modest at CNY 45.3 million, resulting in a conservative leverage profile. The significant cash reserves relative to debt obligations indicate low financial risk and capacity to withstand industry cyclicality or pursue strategic investments without straining the capital structure.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy evidenced by a dividend per share of CNY 0.008, though the payout ratio remains modest given current earnings levels. With a beta of 0.53, the stock demonstrates lower volatility than the broader market, potentially appealing to income-oriented investors seeking exposure to China's healthcare infrastructure development theme with reduced systematic risk exposure compared to more speculative growth stocks.

Valuation And Market Expectations

Market capitalization stands at approximately CNY 3.60 billion, implying a price-to-sales multiple around 2.5x based on current revenue. This valuation reflects market expectations for continued participation in China's healthcare infrastructure expansion, while acknowledging the competitive pressures and margin constraints characteristic of project-based service businesses operating in this sector.

Strategic Advantages And Outlook

The company's integrated service model combining construction, technology, and ongoing facility management represents a strategic advantage in securing comprehensive hospital projects. Its established track record since 1998 provides credibility in bidding for larger contracts. The outlook remains tied to Chinese healthcare infrastructure investment levels, with the diversified service offering providing some insulation against cyclical fluctuations in any single business segment while leveraging synergies across its operational divisions.

Sources

Company Financial ReportsShenzhen 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