investorscraft@gmail.com

Intrinsic ValueShandong Weigao Group Medical Polymer Company Limited (1066.HK)

Previous CloseHK$5.00
Intrinsic Value
Upside potential
Previous Close
HK$5.00

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

Shandong Weigao Group Medical Polymer Company Limited is a leading Chinese manufacturer of single-use medical devices, operating across a diversified portfolio including infusion sets, syringes, wound care products, orthopaedic devices, and interventional instruments. The company's core revenue model is built on the research, development, production, and sale of a wide array of disposable medical consumables, primarily distributed to hospitals, blood stations, and medical units through a network of distributors. It operates in the highly regulated medical instruments and supplies sector, serving the vast healthcare market in the People's Republic of China. Its market position is strengthened by a multi-brand strategy, featuring well-established names like Jierui, Wego Ortho, and Yahua, which cater to various medical specialties and price segments. This extensive product range and established distribution network provide a competitive moat, allowing it to capture significant demand from China's growing healthcare infrastructure. The company's integrated operations, from raw material production to finished goods, support its role as a comprehensive supplier in the domestic medical device industry.

Revenue Profitability And Efficiency

For FY 2024, the company reported robust revenue of HKD 13.09 billion, demonstrating its significant scale in the medical device market. Net income reached HKD 2.07 billion, reflecting a healthy net profit margin of approximately 15.8%. Strong operating cash flow of HKD 2.79 billion significantly exceeded capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power with a diluted EPS of HKD 0.45. Its capital allocation appears disciplined, as evidenced by operating cash flow of HKD 2.79 billion comfortably covering capital expenditures of HKD 596.7 million, allowing for reinvestment and shareholder returns without straining liquidity.

Balance Sheet And Financial Health

The balance sheet is characterized by a strong liquidity position, with cash and equivalents of HKD 7.78 billion. Total debt stands at HKD 4.19 billion, resulting in a conservative net cash position. This provides significant financial flexibility and a low-risk profile for ongoing operations and potential investments.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly capital returns policy, distributing a dividend of HKD 0.2353 per share. This payout, supported by strong cash generation, offers a tangible return to investors while retaining ample capital for organic growth initiatives within the expanding Chinese healthcare sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 26.37 billion, the market valuation reflects the company's established position. A beta of 0.363 suggests the stock is perceived as less volatile than the broader market, potentially indicating investor view of it as a defensive holding within the healthcare sector.

Strategic Advantages And Outlook

The company's key advantages include its extensive product portfolio, strong brand recognition, and deep integration within China's medical supply chain. Its outlook is tied to the long-term growth of healthcare expenditure in China, with its diverse segments providing multiple avenues for sustained development and market penetration.

Sources

Company DescriptionHong Kong 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