investorscraft@gmail.com

Intrinsic ValueTofflon Science and Technology Group Co., Ltd. (300171.SZ)

Previous Close$16.46
Intrinsic Value
Upside potential
Previous Close
$16.46

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

Tofflon Science and Technology Group Co., Ltd. operates as a specialized pharmaceutical equipment supplier serving the global pharmaceutical and biotechnology industries. The company's core revenue model centers on designing, manufacturing, and integrating sophisticated process equipment and complete production line systems. Its comprehensive portfolio includes critical systems for injectable drug manufacturing, such as automated solution preparation systems, aseptic filling lines for various containers (ampoules, vials, syringes), and advanced freeze-drying (lyophilization) systems with automated loading. Beyond finished dosage forms, Tofflon also provides essential equipment for the production of active pharmaceutical ingredients (APIs) and a full suite of bio-process equipment for biopharmaceuticals, covering everything from cell cultivation and harvesting to purification and final filling. Operating within the highly regulated medical instruments and supplies sector, the company positions itself as an integrated solutions provider, catering to the stringent quality and compliance requirements of its global clientele. Its long-standing presence since 1993 and headquarters in Shanghai, a major biopharma hub, bolster its market position as a key domestic player with international reach, supporting drug manufacturers in enhancing production efficiency and ensuring product sterility.

Revenue Profitability And Efficiency

For the fiscal year, Tofflon generated revenue of CNY 5.01 billion, achieving a net income of CNY 194.1 million. This translates to a net profit margin of approximately 3.9%, indicating the competitive nature of the capital equipment industry. The company demonstrated solid cash generation, with operating cash flow reaching CNY 880.6 million, significantly exceeding its net income and reflecting healthy working capital management. Capital expenditures of CNY 498.5 million suggest ongoing investment in capacity and technology.

Earnings Power And Capital Efficiency

The company reported diluted earnings per share of CNY 0.26. The substantial operating cash flow of CNY 880.6 million, which is over four times the net income, underscores strong underlying earnings quality and efficient conversion of profits into cash. This robust cash generation provides significant financial flexibility for funding operations, investments, and shareholder returns without relying heavily on external debt.

Balance Sheet And Financial Health

Tofflon maintains an exceptionally strong balance sheet, characterized by a large cash reserve of CNY 2.51 billion and minimal total debt of just CNY 9.79 million. This results in a significant net cash position, indicating very low financial leverage and high liquidity. The company's financial health is robust, providing a considerable buffer against economic downturns and ample resources for strategic initiatives, including potential acquisitions or research and development investments.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, evidenced by a dividend per share of CNY 0.076. This payout represents a dividend yield based on the current market capitalization, reflecting a commitment to returning capital to investors while likely retaining sufficient earnings to fund future growth initiatives in the pharmaceutical equipment sector, which is driven by long-term global healthcare demand.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.8 billion, the market values Tofflon at a price-to-earnings ratio derived from its current EPS. A beta of 0.169 suggests the stock has historically exhibited lower volatility compared to the broader market, which may appeal to investors seeking exposure to the healthcare equipment sector with reduced market risk. The valuation incorporates expectations for the company's position within the specialized pharmaceutical supply chain.

Strategic Advantages And Outlook

Tofflon's strategic advantages lie in its comprehensive product portfolio, long-term industry expertise, and strong balance sheet. Its focus on integrated systems for the growing biopharmaceutical and injectables markets positions it to benefit from global healthcare trends. The outlook is supported by sustained demand for advanced manufacturing technologies from pharmaceutical companies aiming to improve efficiency and comply with rigorous regulatory standards, though it remains subject to capital expenditure cycles within its client industries.

Sources

Company Annual ReportShenzhen 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