investorscraft@gmail.com

Intrinsic ValueLepu Medical Technology (Beijing) Co., Ltd. (300003.SZ)

Previous Close$17.88
Intrinsic Value
Upside potential
Previous Close
$17.88

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

Lepu Medical Technology operates as a comprehensive medical device and pharmaceutical company with a diversified portfolio spanning cardiovascular intervention, structural heart disease, cardiac rhythm management, and critical care products. The company has established itself as a significant domestic player in China's rapidly growing medical technology sector, leveraging its integrated approach that combines device manufacturing with pharmaceutical development and healthcare services. Its core revenue model centers on the sale of high-value medical equipment and consumables to hospitals and healthcare institutions, supplemented by drug sales and specialized medical services including precision medicine and cardiovascular disease management. The company's strategic positioning encompasses the entire cardiovascular care continuum, from diagnostic angiography systems to interventional devices and post-procedure pharmaceuticals, creating a vertically integrated ecosystem. This multifaceted approach allows Lepu to capture value across multiple touchpoints in patient care while building long-term relationships with medical institutions through its comprehensive solution offerings and technical support services. The company's expansion into hospital co-construction and Cath lab development further strengthens its market penetration and creates sustainable revenue streams beyond pure product sales.

Revenue Profitability And Efficiency

For FY2024, Lepu Medical reported revenue of CNY 6.10 billion with net income of CNY 246.9 million, translating to a net margin of approximately 4.0%. The company generated robust operating cash flow of CNY 734.6 million, significantly exceeding its net income, indicating healthy cash conversion. Capital expenditures of CNY 658.8 million reflect ongoing investments in production capacity and technological advancement, demonstrating the company's commitment to maintaining its competitive position in the medical device sector.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.13 for the fiscal year, with operating cash flow coverage of earnings at nearly 3 times. While profitability metrics appear modest, the substantial cash generation relative to reported earnings suggests strong underlying business performance. The significant capital expenditure program indicates management's focus on long-term growth initiatives rather than short-term profit maximization, with investments directed toward expanding manufacturing capabilities and research development.

Balance Sheet And Financial Health

Lepu Medical maintains a solid financial position with cash and equivalents of CNY 3.72 billion against total debt of CNY 4.18 billion. The near parity between liquid assets and debt obligations provides adequate liquidity coverage, though the company carries meaningful leverage. The balance sheet structure supports ongoing operations while allowing flexibility for strategic investments, with sufficient cash reserves to weather market fluctuations and pursue selective expansion opportunities.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, paying a dividend of CNY 0.277 per share while maintaining significant reinvestment in the business. This dividend policy reflects management's confidence in sustainable cash generation while prioritizing growth investments. The medical device sector's structural growth drivers in China, coupled with Lepu's diversified product portfolio, position the company for continued expansion, though specific revenue growth rates would require additional historical context for proper trend analysis.

Valuation And Market Expectations

With a market capitalization of approximately CNY 35.2 billion, the company trades at a price-to-sales multiple of around 5.8x based on FY2024 revenue. The beta of 0.174 suggests lower volatility compared to the broader market, potentially reflecting the defensive characteristics of the healthcare sector. Current valuation levels incorporate expectations for continued penetration in China's medical device market and the company's ability to maintain its competitive positioning.

Strategic Advantages And Outlook

Lepu Medical's integrated business model spanning devices, pharmaceuticals, and services provides distinct competitive advantages through cross-selling opportunities and comprehensive solution offerings. The company's focus on cardiovascular care aligns with demographic trends and healthcare priorities in China. Strategic initiatives in hospital partnerships and Cath lab development create barriers to entry and foster long-term customer relationships. The outlook remains positive given structural demand drivers in healthcare, though execution on innovation and market expansion will be critical for sustained success.

Sources

Company Financial ReportsShenzhen 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