investorscraft@gmail.com

Intrinsic ValueGaush Meditech Ltd (2407.HK)

Previous CloseHK$7.14
Intrinsic Value
Upside potential
Previous Close
HK$7.14

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

Gaush Meditech Ltd. is a specialized ophthalmic medical device company operating primarily in China, with an international presence. Its core business is segmented into proprietary product development, distribution of third-party equipment, and technical services. The company develops and manufactures a comprehensive portfolio of surgical equipment, intraocular lenses, and diagnostic devices for conditions like cataracts, glaucoma, and retinal diseases. It operates in the highly regulated and growing medical technology sector, serving both public and private hospitals through direct sales and distributors. Gaush Meditech's market position is built on its vertical integration, offering both proprietary innovative products and a distribution network for complementary devices. This dual approach provides recurring revenue from consumables and services while capturing value across the ophthalmic care continuum. The company's focus on the expansive Chinese healthcare market, combined with its technical expertise and established hospital relationships, underpins its competitive stance in a sector driven by demographic aging and increasing access to specialized care.

Revenue Profitability And Efficiency

For FY 2024, Gaush Meditech reported revenue of HKD 1.43 billion with net income of HKD 92.4 million, translating to a net margin of approximately 6.5%. The company generated HKD 107.8 million in operating cash flow, demonstrating an ability to convert earnings into cash. Capital expenditures were modest at HKD 14.7 million, indicating a capital-light model for its distribution and technical service segments.

Earnings Power And Capital Efficiency

The company's diluted EPS stood at HKD 0.63, reflecting its earnings power on a per-share basis. Operating cash flow of HKD 107.8 million substantially exceeded net income, highlighting strong cash generation quality. The low capital expenditure requirement relative to operating cash flow suggests high capital efficiency in its asset-light distribution and service operations.

Balance Sheet And Financial Health

Gaush Meditech maintains a solid liquidity position with HKD 421.4 million in cash and equivalents against total debt of HKD 552.2 million. The net debt position is manageable, and the company's cash balance provides a buffer for operations and potential investments. The balance sheet structure supports ongoing business activities without significant financial strain.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder returns policy with a dividend per share of HKD 0.30, representing a payout ratio of approximately 48% based on diluted EPS. This indicates a commitment to returning capital to shareholders while retaining earnings for reinvestment. Growth is likely driven by expansion in China's ophthalmic device market and its multi-segment business model.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.38 billion, the company trades at a price-to-earnings ratio of around 15 based on FY 2024 earnings. The negative beta of -0.092 suggests low correlation with broader market movements, which may reflect the company's niche positioning in the specialized medical device sector.

Strategic Advantages And Outlook

Gaush Meditech's strategic advantages include its dual revenue stream from proprietary products and distribution, deep expertise in ophthalmology, and established relationships with Chinese healthcare providers. The outlook is supported by demographic trends favoring eye care demand, though subject to regulatory changes and competitive pressures in China's evolving medical device market.

Sources

Company descriptionFinancial data provided

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