investorscraft@gmail.com

Intrinsic ValueXiamen Comfort Science&Technology Group Co., Ltd (002614.SZ)

Previous Close$6.97
Intrinsic Value
Upside potential
Previous Close
$6.97

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

Xiamen Comfort Science & Technology Group operates as a diversified health technology company specializing in wellness and home healthcare products. The company generates revenue through the research, development, manufacturing, and global distribution of an extensive portfolio including massage chairs, air purification systems, home medical devices, and personal care appliances. Operating in the competitive consumer cyclical sector, it maintains a multi-brand strategy with distinct market positioning across its portfolio: OGAWA and COZZIA target the premium massage equipment segment, while FUJIMEDIC and MEDISANA focus on medical-grade home healthcare products. This diversified approach allows the company to address various consumer price points and geographic markets, from domestic Chinese consumers to international markets. The company's vertical integration—spanning R&D to manufacturing—provides cost control and quality assurance, while its established retail and distribution networks enhance market penetration. As consumer health awareness rises globally, the company's focus on technological innovation in smart healthcare positions it to capitalize on long-term wellness trends.

Revenue Profitability And Efficiency

The company reported revenue of approximately CNY 4.83 billion for the period, demonstrating its substantial scale in the health appliance market. However, net income was relatively modest at CNY 64.2 million, indicating thin margins amidst competitive pressures and potentially high operating costs. Operating cash flow of CNY 130.2 million was positive but significantly lower than net income, suggesting working capital demands or timing differences in collections. Capital expenditures of CNY -220.6 million reflect ongoing investments in production capacity or technological upgrades.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.10, mirroring the modest overall profitability. The company's capital efficiency appears constrained, as evidenced by the substantial gap between operating cash flow and capital expenditures. The significant investment in property, plant, and equipment indicates a capital-intensive business model, which may pressure returns on invested capital until new capacities are fully utilized or generate expected returns.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 799.3 million against total debt of CNY 1.24 billion, indicating a leveraged financial structure. While the cash provides some liquidity buffer, the debt level requires careful management of interest coverage and refinancing risks. The company's financial health would benefit from stronger cash generation relative to its debt obligations to ensure sustainable operations through economic cycles.

Growth Trends And Dividend Policy

The company maintained a dividend per share of CNY 0.10, representing a full payout of its diluted EPS for the period. This indicates a shareholder-friendly distribution policy but leaves minimal retained earnings for reinvestment. Future growth will likely depend on debt financing or operational improvements rather than internal funding, highlighting the importance of revenue expansion and margin enhancement to support both dividends and growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.30 billion, the company trades at a significant premium to its net income, reflecting market expectations for future growth or potential asset value. The beta of 0.333 suggests lower volatility compared to the broader market, possibly indicating perceived stability in its healthcare-focused business model. Valuation multiples appear to anticipate improved profitability and cash flow generation ahead.

Strategic Advantages And Outlook

The company's primary strategic advantages include its diversified product portfolio, established brand ecosystem, and vertical integration capabilities. The outlook depends on its ability to leverage growing global health consciousness while managing competitive pressures and debt levels. Success will require balancing investment in innovation with financial discipline to improve returns and strengthen the balance sheet for sustainable long-term growth in the evolving wellness market.

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