investorscraft@gmail.com

Intrinsic ValueBGI Genomics Co., Ltd. (300676.SZ)

Previous Close$50.58
Intrinsic Value
Upside potential
Previous Close
$50.58

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

BGI Genomics operates as a comprehensive genomic solutions provider, leveraging advanced sequencing technologies to serve medical institutions, research organizations, and public health systems globally. The company generates revenue through a diversified portfolio including DNA/RNA sequencing services, reproductive health testing, non-invasive prenatal screening, and oncology diagnostics. As a pioneer in China's genomics sector with foundational expertise dating to 1999, BGI maintains a significant market position through its extensive laboratory infrastructure and technological capabilities. The company competes in the rapidly expanding molecular diagnostics and precision medicine landscape, where its scale enables cost-effective service delivery across clinical and research applications. BGI's international presence and COVID-19 testing contributions during the pandemic further solidified its role as an essential genomic service provider, though it faces intensifying competition from both domestic and global players. The company's business model combines high-volume standardized testing with customized research solutions, creating multiple revenue streams while addressing growing demand for genetic insights across healthcare and agricultural sectors.

Revenue Profitability And Efficiency

For FY2024, BGI Genomics reported revenue of CNY 3.87 billion but experienced significant profitability challenges with a net loss of CNY 902.7 million. The negative earnings per diluted share of CNY -2.19 reflects margin pressure following the normalization of COVID-19 testing demand. Operating cash flow remained positive at CNY 95.7 million, though substantial capital expenditures of CNY 529.5 million indicate ongoing investments in capacity and technology infrastructure. The company's financial performance suggests a transitional period as it adjusts from pandemic-era testing volumes to sustainable core business growth.

Earnings Power And Capital Efficiency

The company's current earnings power appears constrained by the post-pandemic market adjustment, with the substantial net loss indicating challenges in maintaining profitability amid changing demand patterns. Positive operating cash flow generation demonstrates some operational resilience, though significant capital investment requirements continue to pressure free cash flow. BGI's ability to leverage its extensive genomic platform across multiple application areas will be critical for improving capital efficiency and restoring sustainable earnings capacity in coming periods.

Balance Sheet And Financial Health

BGI maintains a strong liquidity position with cash and equivalents of CNY 3.93 billion, providing substantial financial flexibility. The company's conservative debt level of CNY 413.7 million results in a robust net cash position, supporting ongoing operations and strategic investments. This balance sheet strength positions the company to weather current profitability challenges while continuing to fund research and development initiatives essential for long-term competitiveness in the genomics sector.

Growth Trends And Dividend Policy

Despite current profitability headwinds, BGI continues to demonstrate commitment to shareholder returns with a dividend per share of CNY 0.10. The company's growth trajectory reflects the transition from pandemic-driven testing revenue to core genomic services, requiring strategic repositioning in a competitive market. Long-term growth prospects remain tied to adoption of genetic testing in clinical practice and expansion into new application areas, though near-term performance may continue to reflect market normalization pressures.

Valuation And Market Expectations

With a market capitalization of approximately CNY 21.5 billion, the market appears to be pricing in recovery potential beyond current profitability challenges. The beta of 0.735 suggests moderate volatility relative to the broader market, reflecting investor perception of the company's established position in genomics. Valuation metrics likely incorporate expectations for resumed growth in core genetic testing services as the company navigates the post-pandemic landscape.

Strategic Advantages And Outlook

BGI's strategic advantages include its extensive genomic database, technological infrastructure, and established relationships with healthcare providers. The company's outlook depends on successfully leveraging these assets to drive adoption of genetic testing across clinical applications while managing the transition from COVID-19 related revenue. Long-term prospects remain favorable given growing integration of genomics in healthcare, though execution on commercializing new testing panels and maintaining technological leadership will be critical determinants of future performance.

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