investorscraft@gmail.com

Intrinsic ValueZhejiang Tailin BioEngineering Co.,Ltd (300813.SZ)

Previous Close$24.63
Intrinsic Value
Upside potential
Previous Close
$24.63

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

Zhejiang Tailin BioEngineering operates as a specialized manufacturer of microbial testing and control equipment, serving critical quality assurance needs across pharmaceutical, medical, and biotechnology sectors. The company's core revenue model centers on designing, producing, and selling sophisticated sterility testing systems, microbiological detection equipment, TOC analyzers, and sterile isolation technologies, complemented by technical support services. Its product portfolio addresses stringent regulatory requirements for contamination control in bio-pharmaceutical manufacturing, healthcare facilities, and food safety applications, positioning Tailin as a domestic specialist in biosecurity equipment manufacturing. The company maintains a focused market position within China's growing life sciences instrumentation industry, leveraging its three-decade legacy since its 1993 founding to build client relationships in disease control, environmental monitoring, and electronics manufacturing. While competing with multinational equipment providers, Tailin's specialization in tailored solutions for local regulatory standards and its integrated service offerings create distinct competitive advantages in niche segments of the biomedical equipment market.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of CNY 349.0 million with net income of CNY 13.1 million, translating to a net margin of approximately 3.7%. Operating cash flow generation was positive at CNY 24.7 million, though capital expenditures of CNY 18.5 million indicate ongoing investment in production capabilities. The modest profitability reflects the competitive nature of the specialized equipment market and potential investments in research and development to maintain technological relevance.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.12, demonstrating the company's ability to generate earnings despite its relatively small scale. The positive operating cash flow relative to net income suggests reasonable quality of earnings, with cash conversion supporting ongoing operations. The capital expenditure level represents a significant reinvestment rate, indicating management's focus on maintaining and expanding production assets for future growth.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of CNY 264.9 million against minimal total debt of CNY 3.7 million, resulting in a robust net cash position. This conservative capital structure provides financial flexibility to weather industry cycles and pursue selective growth opportunities. The substantial cash reserves relative to the company's market capitalization indicate a conservative financial policy with significant dry powder for strategic initiatives.

Growth Trends And Dividend Policy

Management demonstrated commitment to shareholder returns through a dividend per share of CNY 0.10, representing a substantial payout ratio relative to EPS. The company's growth trajectory appears measured, with the balance between reinvestment and distributions reflecting a mature phase in its business lifecycle. The dividend policy suggests a focus on providing consistent returns while maintaining ample liquidity for operational needs.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.69 billion, the company trades at significant multiples relative to current earnings, reflecting market expectations for future growth in China's biomedical equipment sector. The beta of 1.288 indicates higher volatility than the broader market, typical for specialized healthcare technology companies. Valuation metrics suggest investors anticipate expansion beyond current revenue and profitability levels.

Strategic Advantages And Outlook

The company's strategic position benefits from its long-established presence in China's pharmaceutical equipment sector and specialized expertise in microbial testing. Its focus on biosecurity equipment aligns with growing regulatory emphasis on contamination control in healthcare and life sciences. The outlook depends on the company's ability to leverage its technical capabilities to capture opportunities in China's expanding biomedical infrastructure while navigating competitive pressures from both domestic and international equipment providers.

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