investorscraft@gmail.com

Intrinsic ValueAidite Qinhuangdao Technology Co Ltd (301580.SZ)

Previous Close$51.11
Intrinsic Value
Upside potential
Previous Close
$51.11

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

Aidite Qinhuangdao Technology operates as a specialized manufacturer in the dental technology sector, focusing on the research, development, and production of advanced dental zirconia materials and integrated clinic solutions. The company's core revenue model is built on selling high-performance materials like its Cameo 3D zirconia for instant restorations and complementary glass ceramics, alongside a portfolio of essential dental laboratory equipment. This includes intraoral scanners, milling machines such as the N4 and AV-D5 models, and furnaces for sintering and glazing, creating a comprehensive ecosystem for dental professionals. By offering both consumable materials and the equipment needed to utilize them, Aidite positions itself as a solutions provider in the growing digital dentistry market, catering primarily to dental labs and clinics seeking efficient, chairside restoration capabilities. The company's focus on zirconia, a material prized for its strength and aesthetics in dental applications, places it within a competitive niche of the broader medical specialties industry, where technological innovation and material science are key differentiators.

Revenue Profitability And Efficiency

For FY 2024, Aidite reported robust revenue of CNY 888.2 million, demonstrating strong market demand for its dental solutions. The company achieved a net income of CNY 150.5 million, translating to a healthy net profit margin of approximately 17%. Operating cash flow was substantial at CNY 150.1 million, closely aligning with net income and indicating high-quality earnings. Capital expenditures of CNY 84.4 million suggest ongoing investment in production capacity and technology to support future growth.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, with diluted earnings per share of CNY 2.26. The generation of positive operating cash flow that exceeds capital expenditures highlights efficient capital management and the ability to self-fund growth initiatives. This strong cash conversion cycle supports reinvestment into high-return research and development activities, which are critical for maintaining a technological edge in the specialized dental materials market.

Balance Sheet And Financial Health

Aidite maintains an exceptionally strong balance sheet characterized by a significant cash position of CNY 694.4 million against minimal total debt of only CNY 4.7 million. This results in a substantial net cash position, providing considerable financial flexibility and a very low-risk profile. The company's high liquidity ensures it can navigate market fluctuations, pursue strategic opportunities, and invest in innovation without relying on external financing.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, instituting a dividend policy with a payout of CNY 0.46428 per share for FY 2024. This dividend, coupled with a strong balance sheet, indicates a balanced approach to capital allocation that supports both growth and shareholder returns. The ongoing capital expenditures signal a focus on expanding production capabilities to capture future growth in the digital dentistry market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.92 billion, the market assigns a significant valuation to Aidite's specialized technology and market position. A beta of 1.20 suggests the stock exhibits higher volatility than the broader market, which is typical for technology-focused growth companies. The valuation reflects expectations for continued expansion within the high-value dental prosthetics and equipment sector.

Strategic Advantages And Outlook

Aidite's strategic advantage lies in its vertically integrated approach, offering both premium materials and the equipment required for their application. This creates a sticky customer ecosystem and provides multiple revenue streams. The outlook is supported by global trends toward digital dentistry and aesthetic dental restorations. The company's strong R&D foundation and financial health position it well to capitalize on these long-term industry tailwinds and introduce next-generation products.

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