investorscraft@gmail.com

Intrinsic ValueMicroPort NeuroTech Limited (2172.HK)

Previous CloseHK$11.77
Intrinsic Value
Upside potential
Previous Close
HK$11.77

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

MicroPort NeuroTech Limited is a specialized medical device company focused on the high-growth neuro-interventional market. Its core revenue model is the development, manufacturing, and sale of innovative devices for treating hemorrhagic and ischemic strokes, including coil embolization systems, flow-diverting stents, and stent retrievers. Operating within the highly regulated and research-intensive healthcare sector, the company targets a critical need in neurology with its comprehensive portfolio of minimally invasive solutions. Its market positioning is that of a technologically advanced, China-based innovator competing in a global market dominated by large multinational corporations, leveraging its deep expertise and local manufacturing presence to serve both domestic and international healthcare providers with life-saving neurovascular technologies.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 762 million for the period, demonstrating strong commercial traction for its specialized product portfolio. Profitability is healthy, with net income reaching HKD 254 million, translating to a net margin of approximately 33%. Operating cash flow of HKD 284 million significantly exceeds net income, indicating excellent cash conversion efficiency and high-quality earnings from its core operations.

Earnings Power And Capital Efficiency

MicroPort NeuroTech exhibits substantial earnings power, generating a diluted EPS of HKD 0.44. The company's capital efficiency is notable, as it reported zero capital expenditures for the period, suggesting a capital-light operational model or a phase focused on commercializing existing R&D rather than significant new investments in property, plant, and equipment.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash position of HKD 623 million and minimal total debt of HKD 37 million. This results in a significant net cash position, providing ample liquidity for ongoing R&D, commercial expansion, and strategic initiatives without financial strain, underscoring a very low-risk financial profile.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company's product portfolio addresses a large and growing global market for stroke treatment. It has established a shareholder return policy, distributing a dividend of HKD 0.16 per share, which represents a payout ratio of approximately 36% based on its diluted EPS, balancing capital returns with reinvestment for future growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 7.9 billion, the market values the company at a significant premium to its annual revenue, reflecting high growth expectations for its innovative neuro-interventional platform. The negative beta of -0.17 suggests its stock performance has a low correlation with broader market movements, potentially viewed as a defensive or unique growth story.

Strategic Advantages And Outlook

The company's key strategic advantages lie in its focused innovation in the high-barrier neurovascular space and its strong commercial foothold in China. The outlook is supported by a robust product pipeline, a solid financial base for investment, and the growing global prevalence of stroke, positioning it well for sustained long-term growth in a critical healthcare segment.

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