investorscraft@gmail.com

Intrinsic ValueInner Mongolia Furui Medical Science Co., Ltd. (300049.SZ)

Previous Close$67.49
Intrinsic Value
Upside potential
Previous Close
$67.49

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

Inner Mongolia Furui Medical Science operates as a specialized healthcare platform focused primarily on liver disease management within China's biotechnology sector. The company has developed an integrated service model encompassing disease diagnosis, pharmaceutical treatments, and comprehensive chronic disease management solutions specifically for liver-related conditions. This vertically integrated approach allows Furui Medical to capture value across the patient care continuum, from initial diagnosis through long-term treatment management. The company leverages its deep expertise in hepatology to offer specialized health management centers and medical care services, positioning itself as a niche player in China's rapidly expanding healthcare market. Founded in 1998 and headquartered in Beijing, the company has evolved from its pharmaceutical origins to become a comprehensive medical service provider, demonstrating adaptability to changing healthcare demands. Furui Medical's focused specialization in liver diseases provides competitive differentiation in a market where larger competitors often pursue broader therapeutic areas, allowing for deeper clinical expertise and targeted service delivery.

Revenue Profitability And Efficiency

The company generated CNY 1.35 billion in revenue for the period, with net income of CNY 113.3 million, reflecting an 8.4% net profit margin. Operating cash flow was robust at CNY 221.4 million, significantly exceeding net income and indicating strong cash conversion from operations. Capital expenditures of CNY 219.0 million suggest ongoing investment in medical facilities and service capabilities, though this resulted in negative free cash flow for the period.

Earnings Power And Capital Efficiency

Furui Medical demonstrated solid earnings power with diluted EPS of CNY 0.43. The company's operating cash flow generation of CNY 221.4 million substantially outpaced its net income, indicating high-quality earnings. The significant capital expenditure program reflects strategic investments in medical infrastructure, though the current period shows capital spending exceeding operating cash flow, suggesting an expansionary phase.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 566.8 million in cash and equivalents, substantially exceeding its modest total debt of CNY 55.2 million. This conservative capital structure provides significant financial flexibility, with a debt-to-equity ratio indicating minimal leverage. The substantial cash reserves support ongoing operations and potential strategic initiatives without reliance on external financing.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings to fund business expansion and operational requirements. This approach is consistent with growth-oriented companies in the healthcare sector, particularly those investing in specialized medical service platforms. The capital expenditure levels indicate an active investment phase focused on expanding medical service capabilities and infrastructure development.

Valuation And Market Expectations

With a market capitalization of CNY 21.8 billion, the company trades at approximately 16 times revenue and 192 times earnings, reflecting growth expectations in China's specialized healthcare sector. The low beta of 0.35 suggests lower volatility compared to the broader market, potentially indicating perceived stability in its niche medical services business model despite the premium valuation multiples.

Strategic Advantages And Outlook

Furui Medical's strategic advantage lies in its specialized focus on liver disease management, creating barriers to entry through accumulated clinical expertise. The integrated service model from diagnosis to chronic disease management provides comprehensive patient care solutions. The outlook appears positive given China's growing healthcare demands and increasing prevalence of liver diseases, though success depends on effective execution of expansion plans and maintaining clinical excellence.

Sources

Company filingsMarket data

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