investorscraft@gmail.com

Intrinsic ValueMaccura Biotechnology Co.Ltd (300463.SZ)

Previous Close$12.14
Intrinsic Value
Upside potential
Previous Close
$12.14

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

Maccura Biotechnology Co., Ltd. operates as a comprehensive in-vitro diagnostic (IVD) solutions provider within China's expansive healthcare sector. The company's core revenue model is built on the development, manufacturing, and direct sale of a diversified portfolio of diagnostic instruments and consumable reagents. Its product lines are strategically segmented to cover major diagnostic methodologies, including high-throughput immunoassay with chemiluminescence systems, clinical chemistry, point-of-care testing (POCT) with fluorescence and colloidal gold platforms, molecular diagnostics for infectious diseases like COVID-19, and hematology/coagulation analyzers. This multi-faceted approach allows Maccura to serve a broad customer base of hospitals and independent clinical laboratories, generating recurring revenue from high-margin reagent sales following the placement of its proprietary analytical instruments. Operating from its Chengdu base since 1994, the company has established a firm foothold in the domestic market, competing in a sector characterized by stringent regulation and the ongoing need for medical modernization. Its market position is that of a well-established domestic player, leveraging local manufacturing and distribution networks to compete with both international giants and local rivals, focusing on providing cost-effective and technologically advanced diagnostic solutions essential for routine and specialized clinical testing.

Revenue Profitability And Efficiency

For the fiscal year, Maccura reported revenue of CNY 2.55 billion. The company demonstrated profitability with net income of CNY 126.8 million, resulting in a diluted EPS of CNY 0.21. Operational efficiency is highlighted by strong cash generation, with operating cash flow reaching CNY 633.8 million, significantly exceeding net income and indicating healthy cash conversion from its core diagnostic business activities.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power through its cash-generative operations. The significant positive operating cash flow underscores the underlying strength of its reagent-led business model. Capital expenditure was notably high at CNY -963 million, suggesting aggressive investment in capacity expansion, new product development, or manufacturing infrastructure, which may impact near-term capital efficiency metrics but is aimed at securing long-term growth.

Balance Sheet And Financial Health

Maccura maintains a solid balance sheet with cash and equivalents of CNY 671.5 million. Total debt stands at CNY 446 million, indicating a moderate leverage position. The company's financial health appears stable, supported by its cash reserves and operational cash flows, providing a buffer for its ongoing investment activities and potential market fluctuations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning value to shareholders, evidenced by a dividend per share of CNY 0.104. The substantial capital expenditure points towards a strategy focused on growth, likely targeting market share expansion and technological advancement within the competitive Chinese IVD landscape. The balance between shareholder returns and reinvestment reflects a forward-looking capital allocation policy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.41 billion, the market valuation incorporates expectations for the company's future growth trajectory. A beta of 0.226 suggests the stock has historically exhibited lower volatility compared to the broader market, which may appeal to investors seeking exposure to the healthcare sector with a potentially lower risk profile.

Strategic Advantages And Outlook

Maccura's strategic advantage lies in its comprehensive product portfolio and entrenched position within China's healthcare system. The outlook is tied to the continued demand for diagnostic services, domestic healthcare policy, and the company's ability to successfully commercialize its investments. Success will depend on executing its growth strategy while navigating competitive and regulatory dynamics.

Sources

Company FinancialsShenzhen Stock Exchange

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