investorscraft@gmail.com

Intrinsic ValueNingbo David Medical Device Co., Ltd. (300314.SZ)

Previous Close$14.01
Intrinsic Value
Upside potential
Previous Close
$14.01

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

Ningbo David Medical Device Co., Ltd. operates as a specialized manufacturer in the neonatal and infant medical equipment sector, with a comprehensive portfolio focused on critical care solutions for newborns. The company's core revenue model centers on the research, development, production, and global distribution of medical devices under its established David brand. Its product lineup includes essential equipment such as infant incubators, transport incubators, radiant warmers, bilirubin phototherapy systems, and infant resuscitators, which are vital for hospital neonatal intensive care units and maternity wards. Within the competitive medical devices industry, David Medical has carved a distinct niche by concentrating specifically on perinatal and neonatal care, a segment characterized by stringent regulatory requirements and high-quality standards. The company supplements its primary offerings with complementary products like infusion pumps, jaundice detectors, and oxygen blenders, creating an integrated ecosystem for infant care. This focused approach positions the company as a specialized provider rather than a broad-based medical device conglomerate, allowing for deep expertise in its target market. Founded in 1992 and headquartered in Ningbo, China, the company has built longstanding relationships with healthcare providers worldwide, leveraging China's manufacturing capabilities while meeting international quality certifications. Its market position reflects a strategy of vertical specialization within the larger healthcare equipment sector, serving both domestic Chinese hospitals and international markets with reliable, cost-effective neonatal care solutions.

Revenue Profitability And Efficiency

For FY 2024, Ningbo David Medical Device reported revenue of CNY 527 million with net income of CNY 57.3 million, translating to a net profit margin of approximately 10.9%. The company generated robust operating cash flow of CNY 93.9 million, significantly exceeding its net income, indicating strong cash conversion efficiency. This healthy cash generation supports ongoing operations and strategic investments while maintaining profitability in the competitive medical device landscape.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted EPS of CNY 0.20 for the fiscal year. Capital expenditure of CNY 139.7 million significantly exceeded operating cash flow, indicating substantial investment in production capacity or research and development initiatives. This aggressive investment strategy suggests management's focus on long-term growth through capacity expansion and product innovation, though it currently represents a substantial capital outlay relative to cash generation.

Balance Sheet And Financial Health

Ningbo David maintains a strong balance sheet with CNY 345.2 million in cash and equivalents against minimal total debt of CNY 6.0 million, resulting in a net cash position that provides significant financial flexibility. This conservative capital structure, with debt representing less than 2% of cash holdings, positions the company well to weather economic cycles and pursue strategic opportunities without leverage constraints, reflecting prudent financial management.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.087, representing a payout ratio of approximately 43.5% based on reported EPS. This balanced capital allocation strategy returns cash to shareholders while retaining earnings for reinvestment in the business. The substantial capital expenditure program indicates management's prioritization of growth initiatives alongside returning capital to investors through consistent dividend distributions.

Valuation And Market Expectations

With a market capitalization of CNY 4.17 billion, the company trades at a price-to-earnings ratio of approximately 73 based on FY 2024 earnings, reflecting market expectations for future growth beyond current profitability levels. The beta of 0.98 suggests stock price movements that closely track the broader market, indicating average systematic risk exposure relative to the overall healthcare equipment sector and Chinese equity market.

Strategic Advantages And Outlook

Ningbo David's strategic advantages include its long-established brand recognition, specialized focus on neonatal care equipment, and vertically integrated manufacturing capabilities. The company's outlook appears focused on leveraging its technical expertise to expand its product portfolio and geographic reach while maintaining its niche positioning. The significant capital investments suggest confidence in future demand growth for neonatal medical devices, particularly in emerging markets where healthcare infrastructure is expanding.

Sources

Company filingsFinancial data provider

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