investorscraft@gmail.com

Intrinsic ValueZhende Medical Co., Ltd. (603301.SS)

Previous Close$68.77
Intrinsic Value
Upside potential
Previous Close
$68.77

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

Zhende Medical operates as a specialized manufacturer and global distributor of comprehensive medical care and protective equipment solutions. The company's core revenue model centers on the research, development, production, and sale of diverse medical products across multiple therapeutic categories including wound care, infection control, pressure therapy, and home healthcare. Operating within the competitive medical instruments and supplies sector, Zhende has established a vertically integrated manufacturing approach that enables cost control and quality assurance throughout its production process. The company maintains a significant international footprint, distributing its products across 73 countries with particular strength in European, American, and domestic Chinese markets. This global diversification strategy mitigates regional market risks while leveraging growth opportunities in both developed and emerging healthcare markets. Zhende's market positioning reflects its specialization in medical consumables and disposable products, serving healthcare institutions, distributors, and end-patients through a multi-channel commercial approach that combines direct sales with established distribution partnerships.

Revenue Profitability And Efficiency

The company generated CNY 4.26 billion in revenue with net income of CNY 385 million, reflecting a net margin of approximately 9%. Operating cash flow of CNY 461 million demonstrates solid cash conversion from operations. The capital expenditure of CNY 770 million indicates significant investment in production capacity and technological upgrades, suggesting ongoing expansion initiatives to support future growth and operational efficiency improvements.

Earnings Power And Capital Efficiency

Zhende Medical delivered diluted EPS of CNY 1.45, indicating reasonable earnings power relative to its market capitalization. The substantial capital expenditure program, nearly double the operating cash flow, suggests the company is in an investment phase, potentially expanding manufacturing capabilities or developing new product lines. This strategic capital allocation aims to enhance long-term competitive positioning and market share capture in the global medical supplies sector.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with CNY 596 million in cash against total debt of CNY 551 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility for ongoing operations and strategic investments. The balanced debt-to-equity structure indicates prudent financial management and capacity to withstand market volatility while supporting growth initiatives without excessive leverage.

Growth Trends And Dividend Policy

Zhende demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.65, representing a payout ratio of approximately 45% based on current EPS. This balanced capital return policy combines income distribution with retained earnings for reinvestment. The global distribution across 73 countries suggests established growth channels, while ongoing capex investments indicate focus on expanding production capacity and market penetration in key regions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 10.15 billion, the company trades at a P/E ratio of around 26 based on current earnings. The negative beta of -0.061 suggests low correlation with broader market movements, potentially reflecting the defensive nature of medical supplies demand. This valuation implies market expectations for stable growth in the essential healthcare products segment.

Strategic Advantages And Outlook

Zhende's strategic advantages include global distribution reach, diversified product portfolio across multiple medical categories, and established manufacturing capabilities. The company's focus on medical consumables positions it to benefit from aging demographics and increasing healthcare spending worldwide. Ongoing investments in production capacity and international market development should support sustained growth, though competitive pressures and regulatory requirements remain key considerations for future performance.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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