investorscraft@gmail.com

Intrinsic ValueVcanbio Cell & Gene Engineering Corp., Ltd (600645.SS)

Previous Close$25.80
Intrinsic Value
Upside potential
Previous Close
$25.80

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

Vcanbio Cell & Gene Engineering Corp. Ltd. is a specialized biotechnology firm operating within China's burgeoning healthcare sector. Its core revenue model is built on providing critical cell preparation and long-term cryogenic storage services for a diverse portfolio of stem cells, including umbilical cord blood and mesenchymal stem cells. This positions the company as a key infrastructure provider in the regenerative medicine and personalized therapy value chain. Beyond biostorage, Vcanbio diversifies its offerings through genetic testing services for prenatal care and pharmacogenomics, alongside the development and sale of in-vitro diagnostic reagents, antibodies, and medical devices. This integrated approach allows it to capture value across multiple stages of the biotech lifecycle, from sample collection to diagnostic application. The company leverages its established presence, founded in 1992, and its deep technical expertise to maintain a defensible position in a highly regulated and technologically advanced market, catering to growing domestic demand for advanced healthcare solutions.

Revenue Profitability And Efficiency

For the period, the company reported revenue of CNY 1.59 billion, achieving a net income of CNY 100.4 million. This translates to a net profit margin of approximately 6.3%, indicating the capital-intensive nature of its operations. The firm generated robust operating cash flow of CNY 285.2 million, significantly exceeding its net income and underscoring solid cash conversion from its core service offerings.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.22. Its capital expenditures of CNY -67.3 million were more than covered by its strong operating cash flow, suggesting disciplined investment and efficient allocation of capital towards maintaining and potentially expanding its specialized storage and laboratory infrastructure.

Balance Sheet And Financial Health

Vcanbio maintains an exceptionally strong liquidity position with cash and equivalents of CNY 1.52 billion. This substantial war chest is complemented by a minimal total debt load of just CNY 68.4 million, resulting in a negligible net debt position and showcasing a pristine, conservatively managed balance sheet with significant financial flexibility.

Growth Trends And Dividend Policy

The company currently employs a zero-dividend policy, a common characteristic of growth-oriented firms in the biotechnology sector. This strategy suggests a preference for reinvesting all generated cash flows back into the business to fund research, development, and expansion initiatives rather than returning capital to shareholders in the near term.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.45 billion, the market is valuing the company at a significant premium to its current earnings, reflecting high growth expectations for its niche in cell therapy and genetic testing. A beta of 0.4 indicates the stock has been less volatile than the broader market.

Strategic Advantages And Outlook

The company's strategic advantages lie in its early-mover status, extensive IP portfolio in cell processing, and its integrated service model. The outlook is tied to the adoption of regenerative medicine and personalized genetic services in China, with its strong balance sheet providing a solid foundation to capitalize on these long-term industry tailwinds.

Sources

Company DescriptionProvided Financial Data

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