investorscraft@gmail.com

Intrinsic ValueWinner Medical Co., Ltd. (300888.SZ)

Previous Close$35.40
Intrinsic Value
Upside potential
Previous Close
$35.40

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

Winner Medical operates as a specialized manufacturer and distributor of cotton-based medical and consumer products, serving both healthcare and retail markets globally. The company's operations are segmented into Medical Consumables and Healthy Consumer Goods, reflecting its dual-market approach. Its medical portfolio encompasses comprehensive wound care solutions, infection prevention products including surgical packs and protective apparel, and disinfection items. The consumer division markets non-woven and textile goods under the Purcotton and PureH2B brands, targeting personal hygiene and baby care segments. This diversified model leverages cotton's natural properties across professional and everyday applications. Winner Medical has established a robust international presence, distributing to approximately 110 countries through pharmacy chains, hospitals, e-commerce platforms, and supermarkets. Founded in 1991 and headquartered in Shenzhen, the company benefits from vertical integration and scale, positioning itself as a significant player in China's medical supplies sector while expanding its consumer brand recognition globally. The company's subsidiary structure under Winner Group Limited supports its strategic focus on quality and supply chain control.

Revenue Profitability And Efficiency

For FY 2024, Winner Medical reported revenue of CNY 8.98 billion, achieving a net income of CNY 695 million. This translates to a net profit margin of approximately 7.7%, indicating moderate profitability after accounting for operational costs. The company generated robust operating cash flow of CNY 1.27 billion, which comfortably covered capital expenditures of CNY 901 million, suggesting efficient conversion of earnings into cash and prudent reinvestment into the business to support its manufacturing and distribution capabilities.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with diluted earnings per share of CNY 1.19. The significant positive operating cash flow relative to net income highlights strong quality of earnings. Capital expenditures were substantial, reflecting ongoing investment in production capacity and technology, which is characteristic of a capital-intensive manufacturing business focused on maintaining competitive advantages in quality and scale.

Balance Sheet And Financial Health

Winner Medical maintained a cash balance of CNY 1.41 billion against total debt of CNY 3.35 billion. The debt level indicates leverage used to fund operations and growth, which is manageable given the company's cash flow generation. The balance sheet structure supports ongoing operations and strategic investments, with liquidity appearing sufficient to meet short-term obligations and fund selective growth initiatives.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly dividend policy, distributing CNY 1.1 per share. This payout represents a substantial portion of the annual EPS, signaling a commitment to returning capital to investors. The dividend policy, combined with the company's international expansion and diversified product portfolio, suggests a balanced approach to growth and income distribution, aiming to reward shareholders while funding future expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 22.76 billion, the market valuation reflects investor expectations for stable performance in the medical supplies sector. A beta of 0.358 indicates lower volatility compared to the broader market, which is typical for established healthcare suppliers. The valuation incorporates the company's defensive characteristics, global footprint, and brand strength in both medical and consumer segments.

Strategic Advantages And Outlook

Winner Medical's key advantages include its long-established brand, vertical integration, and diversified global distribution network. The outlook is supported by sustained demand for medical consumables and growing consumer preference for natural fiber-based products. Strategic focus on innovation and international market penetration should drive long-term growth, though the company faces typical industry challenges such as raw material cost fluctuations and competitive pressures.

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