investorscraft@gmail.com

Intrinsic ValueIVD Medical Holding Limited (1931.HK)

Previous CloseHK$1.46
Intrinsic Value
Upside potential
Previous Close
HK$1.46

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

IVD Medical Holding Limited operates as a specialized distributor of In Vitro Diagnostic (IVD) products, serving the expansive healthcare market in Mainland China and internationally. The company's core revenue model is built on the distribution of IVD analysers, reagents, and consumables from third-party manufacturers, supplemented by its own branded products and essential maintenance services. It functions within the critical medical distribution sector, providing the necessary equipment and supplies for a wide range of diagnostic testing categories, including hematology, immunoassay, and clinical chemistry. Its market positioning is that of a crucial link in the healthcare supply chain, connecting global IVD manufacturers with end-users such as hospitals, healthcare institutions, and other distributors. This role is fortified by value-added solution services for clinical laboratories, which enhance customer stickiness and provide a competitive moat against purely transactional distributors. The company’s established presence, founded in 1993, and its Shanghai headquarters provide a strong foothold in the strategically important Chinese market, leveraging long-term relationships and deep sector expertise to maintain its relevance.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 3.16 billion, achieving a net income of HKD 260 million. This translates to a net profit margin of approximately 8.2%, indicating moderate profitability after accounting for the costs of its distribution-centric operations. Operating cash flow was positive at HKD 140 million, though it was significantly lower than net income, suggesting potential working capital movements.

Earnings Power And Capital Efficiency

The company demonstrated earnings power with a diluted EPS of HKD 0.19. Capital expenditures of HKD -51.6 million were modest relative to its operating cash flow, indicating a capital-light business model that does not require heavy ongoing investment in property or equipment to sustain its distribution operations.

Balance Sheet And Financial Health

The balance sheet appears robust, with a substantial cash and equivalents position of HKD 1.86 billion against total debt of HKD 756 million. This significant net cash position provides a strong liquidity buffer and financial flexibility, contributing to a very low financial risk profile for the company.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.12 per share. This payout, representing a portion of its earnings, signals a commitment to returning capital while retaining funds for potential organic growth or strategic initiatives within its distribution network.

Valuation And Market Expectations

With a market capitalization of approximately HKD 17.37 billion, the market assigns a significant premium to the company's current earnings, reflecting expectations for future growth in the Chinese healthcare sector. A beta of -0.062 suggests the stock has exhibited a very low correlation, and at times an inverse relationship, with broader market movements.

Strategic Advantages And Outlook

The company's strategic advantages include its long-established distribution network and deep integration within China's healthcare system. The outlook is tied to the continued expansion and modernization of healthcare infrastructure in its core markets, which should drive sustained demand for its distributed and branded IVD products and services.

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