investorscraft@gmail.com

Intrinsic ValueDouble Medical Technology Inc. (002901.SZ)

Previous Close$51.13
Intrinsic Value
Upside potential
Previous Close
$51.13

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

Double Medical Technology Inc. operates as a specialized medical device manufacturer focused on developing and commercializing products across several surgical disciplines, primarily orthopedics, wound management, neurosurgery, and general surgery. The company generates revenue through the design, production, and sale of a diverse portfolio of implantable devices and surgical instruments. Its core business model is centered on serving the domestic Chinese healthcare market while maintaining a growing international footprint through exports to approximately 50 countries. This dual-market approach allows the company to leverage China's large patient population and expanding healthcare infrastructure while diversifying revenue streams globally. Within the competitive medical device sector, Double Medical positions itself as a comprehensive solutions provider, offering products that cater to various clinical needs from trauma and spinal procedures to advanced wound care. The company's foundation in 2004 and subsequent growth reflect its established presence in the industry, competing with both multinational corporations and domestic players by emphasizing product quality, technological innovation, and cost-effectiveness. Its base in Xiamen provides strategic access to manufacturing capabilities and export channels, supporting its international expansion efforts into regions including the European Union, Russia, South America, and Southeast Asia.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 2.14 billion, demonstrating its operational scale within the medical device sector. Profitability was robust, with net income reaching CNY 356.8 million, translating to a healthy net margin. The company generated strong operating cash flow of CNY 442.3 million, significantly exceeding its net income, which indicates high-quality earnings and efficient cash conversion from its core business activities.

Earnings Power And Capital Efficiency

Double Medical's earnings power is evidenced by a diluted EPS of CNY 0.86. The company maintained substantial capital expenditures of CNY 270.46 million, reflecting ongoing investments in production capacity and technology. This investment level, relative to its operating cash flow, suggests a disciplined approach to reinvesting in the business to support future growth while maintaining positive free cash flow generation.

Balance Sheet And Financial Health

The company exhibits a strong balance sheet with a cash and equivalents position of CNY 1.08 billion. Total debt stands at a manageable CNY 328.4 million, resulting in a conservative net cash position. This low leverage profile provides significant financial flexibility to fund organic growth initiatives, pursue strategic acquisitions, or weather potential market downturns without straining its capital structure.

Growth Trends And Dividend Policy

Double Medical demonstrates a commitment to shareholder returns through a dividend per share of CNY 0.5. The company's growth trajectory is supported by its dual focus on domestic market penetration and international expansion. Its solid cash generation and strong balance sheet provide the foundation for both sustained dividend payments and reinvestment into research and development to drive future product innovation and market share gains.

Valuation And Market Expectations

With a market capitalization of approximately CNY 22.17 billion, the market valuation implies certain growth expectations relative to current earnings. The exceptionally low beta of 0.098 suggests the stock is perceived by the market as having very low correlation to broader market movements, potentially reflecting its defensive characteristics as a healthcare provider or specific investor base dynamics.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio across multiple surgical specialties and its established international distribution network. The outlook is supported by demographic trends favoring healthcare expenditure in China and globally. Continued success will likely depend on maintaining regulatory compliance, advancing product innovation, and effectively executing its expansion strategy in both mature and emerging international markets.

Sources

Company DescriptionFinancial Data Provided

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