investorscraft@gmail.com

Intrinsic ValueModern Dental Group Limited (3600.HK)

Previous CloseHK$5.89
Intrinsic Value
Upside potential
Previous Close
HK$5.89

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

Modern Dental Group Limited is a global manufacturer and distributor of dental prosthetic devices, operating primarily in the medical instruments and supplies sector. The company generates revenue through the production and sale of a comprehensive portfolio of dental prosthetics, including fixed devices like crowns and bridges, removable dentures, and specialized products such as orthodontic devices and sports guards. Its business model is B2B-focused, serving dentists, clinics, hospitals, and distributors across Europe, Greater China, North America, and Australia through a multi-brand strategy that includes Permadental, Schmidt, and Modern Dental Laboratory. This diversified geographic and product approach mitigates regional economic risks while leveraging cross-selling opportunities. Modern Dental occupies a solid position as an integrated solutions provider in the outsourced dental lab market, competing on scale, technical expertise, and a broad service footprint. The company benefits from long-term demographic trends like aging populations and increasing dental health awareness, though it operates in a competitive and fragmented industry where technological adoption and cost efficiency are critical to maintaining margin strength.

Revenue Profitability And Efficiency

The company reported revenue of HKD 3.36 billion with net income of HKD 408 million, reflecting a net margin of approximately 12.1%. Operating cash flow was strong at HKD 479 million, significantly exceeding capital expenditures, indicating healthy cash generation from core operations and efficient working capital management.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.43, demonstrating the firm’s ability to translate top-line performance into shareholder returns. Operating cash flow of HKD 479 million, against capital expenditures of HKD 142 million, highlights robust free cash flow generation and efficient reinvestment into the business for sustained growth.

Balance Sheet And Financial Health

Modern Dental maintains a conservative financial structure with cash and equivalents of HKD 817 million against total debt of HKD 924 million. This indicates a solid liquidity position and moderate leverage, supporting operational flexibility and potential strategic investments without significant financial strain.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, with a dividend per share of HKD 0.21. This payout, coupled with underlying earnings growth, reflects a balanced approach between reinvestment for expansion and providing consistent income returns to investors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 5.08 billion and a P/E ratio derived from trailing earnings, the market appears to value the company in line with its sector peers. A beta of 1.29 suggests higher volatility than the market, potentially pricing in both growth opportunities and operational risks inherent in its global footprint.

Strategic Advantages And Outlook

The group’s key strengths include its diversified geographic presence, multi-brand strategy, and comprehensive product portfolio. Looking ahead, its ability to leverage demographic tailwinds and technological advancements in digital dentistry will be crucial for maintaining competitive advantage and driving long-term shareholder value.

Sources

Company Annual ReportHong Kong 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