investorscraft@gmail.com

Intrinsic ValueBeijing Chunlizhengda Medical Instruments Co., Ltd. (1858.HK)

Previous CloseHK$14.19
Intrinsic Value
Upside potential
Previous Close
HK$14.19

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

Beijing Chunlizhengda Medical Instruments operates as a specialized orthopedic device manufacturer, focusing on the research, development, production, and sale of surgical implants and instruments within the People's Republic of China. Its core product portfolio includes joint prosthesis and spinal products, which are primarily marketed under the Chunli brand. The company employs a hybrid distribution strategy, selling through a network of distributors, on an ODM and OEM basis, and via direct sales to hospitals, providing multiple revenue streams and market penetration channels. Operating in the competitive medical devices sector, the company has established a niche in the domestic orthopedic market, leveraging its long-standing presence since 1998. Its export activities to various international markets further diversify its geographic revenue base and reduce reliance on any single economic region, enhancing its resilience against local market fluctuations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 806 million for the period, demonstrating its commercial scale in the orthopedic device market. Net income reached HKD 125 million, indicating effective cost management and profitability. However, the negative operating cash flow of HKD -1.9 million warrants attention and may reflect timing differences in working capital movements or strategic inventory investments.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.33, reflecting the company's ability to generate profits for shareholders. Capital expenditures of HKD -49.2 million indicate ongoing investment in production capabilities and research, which is critical for maintaining technological competitiveness in the medical device industry.

Balance Sheet And Financial Health

The balance sheet appears robust with a substantial cash position of HKD 1.14 billion, providing significant liquidity and financial flexibility. Total debt is minimal at HKD 866 thousand, resulting in a negligible debt-to-equity ratio and indicating a very conservative capital structure with low financial risk.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a dividend per share of HKD 0.145, which represents a payout from its earnings. This dividend policy, combined with its strong cash position, suggests a balanced approach to capital allocation between reinvestment and shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 9.0 billion, the market values the company at a significant multiple to its earnings, reflecting growth expectations in China's expanding healthcare sector. The negative beta of -0.35 suggests the stock has exhibited low correlation with broader market movements, potentially offering defensive characteristics.

Strategic Advantages And Outlook

The company's long-established presence since 1998 provides institutional knowledge and brand recognition in China's orthopedic market. Its hybrid distribution model and export capabilities diversify revenue sources. The outlook depends on continued innovation in medical devices and navigating China's evolving healthcare regulations and reimbursement policies.

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