investorscraft@gmail.com

Intrinsic ValueIntco Medical Technology Co., Ltd. (300677.SZ)

Previous Close$41.86
Intrinsic Value
Upside potential
Previous Close
$41.86

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

Intco Medical Technology Co., Ltd. operates as a comprehensive manufacturer and distributor within the global medical supplies sector, specializing in both disposable products and durable medical equipment. The company's core revenue model is built on the high-volume production and sale of essential healthcare items, including medical gloves, face masks, isolation gowns, and a diverse portfolio of single-use consumables like ECG electrodes and hand sanitizers. This positions it as an integrated supplier catering to the needs of hospitals, clinics, and retail consumers. Its operations extend beyond disposables to include durable goods such as wheelchairs, scooters, and home care products, creating a diversified offering that spans acute care and long-term wellness markets. Intco has established a significant international footprint, leveraging its manufacturing scale in China to serve global demand, which became particularly pronounced during the pandemic. The company's market position is that of a large-scale, cost-competitive producer in a highly fragmented industry, competing on the basis of production efficiency, product range, and supply chain reliability. Its strategic focus on research and development underscores an intent to move beyond commoditized products towards more specialized medical devices, aiming to capture higher value segments within the medical instruments and supplies landscape.

Revenue Profitability And Efficiency

For the fiscal year, Intco Medical reported revenue of CNY 9.52 billion, achieving a net income of CNY 1.47 billion, which translates to a robust net profit margin of approximately 15.4%. The company generated operating cash flow of CNY 1.08 billion, though this was significantly outweighed by substantial capital expenditures of CNY 1.79 billion, indicating heavy investment in expanding or maintaining its production capacity. This high level of capital intensity is characteristic of its manufacturing-focused business model.

Earnings Power And Capital Efficiency

The company demonstrated strong earnings power with diluted earnings per share of CNY 2.26. The significant gap between operating cash flow and capital expenditures highlights the capital-intensive nature of its operations. The substantial investments in property, plant, and equipment suggest a strategy focused on scaling production capabilities, which is critical for maintaining cost leadership in the competitive medical supplies market but requires diligent management of capital allocation.

Balance Sheet And Financial Health

Intco Medical maintains a strong liquidity position with cash and equivalents of CNY 12.01 billion. However, this is accompanied by a considerable total debt load of CNY 12.83 billion. The near parity between cash holdings and total debt indicates a leveraged but manageable financial structure, providing the company with financial flexibility for operations and potential investments while carrying associated interest obligations.

Growth Trends And Dividend Policy

The company has implemented a shareholder returns policy, evidenced by a dividend per share of CNY 0.15. This payout represents a conservative dividend yield relative to its earnings, suggesting a balanced approach that retains a significant portion of profits for reinvestment into the business to fund future growth initiatives and maintain its competitive positioning in the dynamic medical supplies industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 24.18 billion, the market values the company at a price-to-earnings ratio of around 16.5 times its trailing earnings. A beta of 1.139 indicates that the stock has exhibited slightly higher volatility than the broader market, reflecting investor perceptions of its sensitivity to industry cycles and raw material cost fluctuations.

Strategic Advantages And Outlook

Intco's primary strategic advantages lie in its integrated manufacturing scale, diverse product portfolio, and established international distribution. The outlook is contingent on its ability to navigate post-pandemic demand normalization, manage input cost pressures, and successfully execute its R&D initiatives to diversify into higher-margin medical devices. Long-term success will depend on sustaining cost competitiveness and effectively leveraging its production infrastructure to adapt to evolving global healthcare needs.

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