investorscraft@gmail.com

Intrinsic ValueImeik Technology Development Co.,Ltd. (300896.SZ)

Previous Close$139.73
Intrinsic Value
Upside potential
Previous Close
$139.73

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

Imeik Technology Development Co., Ltd. operates as a specialized biomedical materials company within China's rapidly expanding medical aesthetics sector. The company's core revenue model is built upon the research, development, production, and direct sale of both injectable medical beauty products and topical skincare solutions. Its diverse product portfolio includes flagship brands such as Moisten Angel, IFRESH, Yimei, and Hearty, which primarily consist of dermal fillers, hydrating agents, and specialized skincare formulations aimed at anti-aging and skin rejuvenation. Operating at the intersection of healthcare and consumer aesthetics, Imeik leverages its proprietary biomaterial technology to cater to both professional medical institutions and aesthetic clinics. The company has established a strong market position by focusing on product efficacy and safety, capitalizing on China's growing demand for non-invasive cosmetic procedures. This strategic focus on regulated medical-grade products differentiates Imeik from conventional cosmetics companies and positions it as a technology-driven player in the premium segment of the beauty and wellness industry.

Revenue Profitability And Efficiency

Imeik Technology demonstrated robust financial performance with revenue of CNY 3.03 billion for the fiscal year. The company achieved exceptional profitability, generating net income of CNY 1.96 billion, resulting in a remarkably high net profit margin of approximately 65%. Operating cash flow reached CNY 1.93 billion, significantly exceeding capital expenditures of CNY 239 million, indicating strong cash generation efficiency. This performance reflects the company's premium product positioning and effective cost management within the medical aesthetics value chain.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with diluted EPS of CNY 6.50, supported by high-margin proprietary products. Capital efficiency remains strong as evidenced by operating cash flow covering capital investments by more than eight times. This significant cash generation relative to modest capital requirements demonstrates Imeik's ability to fund growth internally while maintaining high returns on invested capital, characteristic of companies with strong intellectual property and brand advantages.

Balance Sheet And Financial Health

Imeik maintains an exceptionally strong balance sheet with cash and equivalents of CNY 1.51 billion against minimal total debt of CNY 45 million. This conservative financial structure provides substantial liquidity and financial flexibility. The net cash position represents a significant buffer against market volatility and supports strategic initiatives without reliance on external financing, positioning the company for both organic growth and potential strategic acquisitions.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns through a substantial dividend per share of CNY 3.80, representing a payout ratio of approximately 58% based on diluted EPS. This dividend policy, combined with the company's strong cash generation, balances capital return with retained earnings for future growth investments. The medical aesthetics market in China continues to show strong growth potential, supporting Imeik's expansion prospects.

Valuation And Market Expectations

With a market capitalization of approximately CNY 57.7 billion, the company trades at a premium valuation multiple relative to earnings, reflecting market expectations for continued growth in China's medical aesthetics sector. The beta of 1.332 indicates higher volatility than the broader market, typical for growth-oriented healthcare companies. This valuation incorporates expectations for sustained premium positioning and market share expansion in a rapidly evolving regulatory environment.

Strategic Advantages And Outlook

Imeik's strategic advantages stem from its specialized focus on biomedical materials and established brand portfolio in medical aesthetics. The company's outlook is tied to demographic trends favoring aesthetic treatments and regulatory developments in China's healthcare sector. Maintaining technological innovation and navigating evolving compliance requirements will be critical for sustaining competitive positioning. The company's strong financial foundation provides flexibility to adapt to market dynamics and pursue strategic opportunities.

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