investorscraft@gmail.com

Intrinsic ValueGetein Biotech, Inc (603387.SS)

Previous Close$8.62
Intrinsic Value
Upside potential
Previous Close
$8.62

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

Getein Biotech operates as a specialized in vitro diagnostics (IVD) company, focusing on the research, development, production, and sale of diagnostic reagents and analyzers. Its core revenue model is built on the sale of proprietary testing kits and the instruments required to run them, creating a recurring consumables business. The company serves the healthcare sector by providing essential diagnostic tools for areas including cardiovascular health, inflammation, renal function, and diabetes management, which are critical for clinical decision-making. Getein has established a strong position within China's domestic IVD market, competing by offering a broad portfolio of tests and leveraging its integrated platform of reagents and analyzers. Its international expansion efforts further demonstrate its ambition to grow beyond its home market, targeting the global demand for reliable and cost-effective diagnostic solutions. The company's focus on developing its own reagent raw materials, such as antibodies and antigens, provides a vertical integration advantage, potentially improving margins and supply chain control in a competitive industry.

Revenue Profitability And Efficiency

For the period, the company reported robust revenue of approximately CNY 1.16 billion. It demonstrated solid profitability with a net income of CNY 223.6 million, translating to a healthy net margin. Strong operating cash flow of CNY 423 million significantly exceeded net income, indicating high-quality earnings and efficient cash conversion from its core diagnostic business operations.

Earnings Power And Capital Efficiency

Getein generated a diluted EPS of CNY 0.44, reflecting its earnings power on a per-share basis. The company's capital expenditures of CNY -156.4 million represent a significant investment in maintaining and expanding its production capabilities and R&D infrastructure, which is critical for its product-driven business model in the competitive medical devices sector.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 351.6 million against total debt of CNY 577.2 million. This indicates a leveraged but manageable financial structure. The company's ability to generate strong operating cash flow provides a solid foundation for servicing its obligations and funding future growth initiatives.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of CNY 0.18 per share. This commitment to returning capital, combined with its investments in Capex, suggests a balanced approach to rewarding investors while simultaneously funding its growth trajectory in the expanding IVD market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.26 billion, the market values the company at a multiple of its earnings. The very low beta of 0.196 suggests the stock is perceived by the market as being significantly less volatile than the broader market, which is uncommon for a growth-oriented healthcare company and may reflect specific investor expectations or its niche positioning.

Strategic Advantages And Outlook

Getein's strategic advantages lie in its vertically integrated model, controlling key raw materials, and its diverse product portfolio addressing high-demand diagnostic areas. The outlook is tied to the sustained global need for IVD solutions, particularly in chronic disease management, though success depends on continued innovation, regulatory compliance, and effective competition in both domestic and international markets.

Sources

Company DescriptionPublic Financial Disclosures

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