investorscraft@gmail.com

Intrinsic ValueChina Isotope & Radiation Corporation (1763.HK)

Previous CloseHK$21.90
Intrinsic Value
Upside potential
Previous Close
HK$21.90

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

China Isotope & Radiation Corporation operates as a specialized nuclear technology company within China's healthcare and industrial sectors. Its core business model is diversified across five segments: radiopharmaceuticals, radioactive source products, irradiation services, radiation therapy equipment, and independent clinical laboratory services. The company leverages its unique expertise in isotope applications to serve critical needs in medical diagnostics, cancer treatment, and industrial sterilization. As a subsidiary of the state-owned China National Nuclear Corporation, it benefits from integrated nuclear industry support and regulatory advantages. Its market position is strengthened by its comprehensive product portfolio and technical service capabilities, which create significant barriers to entry for potential competitors. The company caters primarily to hospitals, medical institutions, and industrial manufacturers across China, establishing itself as a key player in the niche but essential nuclear technology application market.

Revenue Profitability And Efficiency

The company generated HKD 7.57 billion in revenue for the period, demonstrating substantial scale in its specialized market. Net income reached HKD 406.6 million, reflecting a net margin of approximately 5.4%. Operating cash flow of HKD 142.5 million was significantly lower than net income, suggesting potential working capital investments or timing differences in cash collection across its diverse business segments.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 1.27, indicating reasonable earnings generation relative to its share count. The absence of reported capital expenditures suggests either minimal expansionary investments or potential classification differences in financial reporting. The company's capital efficiency appears moderate, with profitability supported by its diversified service and product offerings in the nuclear technology space.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 2.63 billion in cash and equivalents, nearly matching its total debt of HKD 2.57 billion. This balanced structure provides financial flexibility while minimizing interest burden. The near parity between cash reserves and debt obligations indicates conservative financial management and capacity to fund operations without excessive leverage.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of HKD 0.42 per share. This represents a payout ratio of approximately 33% based on reported EPS, indicating a commitment to returning capital to investors while retaining earnings for business development. The dividend policy supports total return objectives alongside potential growth initiatives in the nuclear technology sector.

Valuation And Market Expectations

With a market capitalization of HKD 5.24 billion, the company trades at approximately 12.9 times earnings based on current net income. The beta of 0.655 suggests lower volatility compared to the broader market, reflecting the defensive characteristics of its specialized healthcare and industrial services. This valuation multiple appears reasonable for a niche nuclear technology company with stable government-backed operations.

Strategic Advantages And Outlook

The company's strategic position as a China National Nuclear Corporation subsidiary provides unique advantages in regulatory compliance, technology access, and market penetration. Its diversified exposure across medical and industrial nuclear applications creates multiple growth vectors. The essential nature of its services in healthcare diagnostics and sterilization supports stable demand fundamentals, positioning the company for sustained operation in its specialized market niche.

Sources

Company Annual ReportHong 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