investorscraft@gmail.com

Intrinsic ValueAutobio Diagnostics Co., Ltd. (603658.SS)

Previous Close$36.67
Intrinsic Value
Upside potential
Previous Close
$36.67

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

Autobio Diagnostics operates as a comprehensive in-vitro diagnostics (IVD) solutions provider within China's rapidly expanding healthcare sector. The company generates revenue through the development, manufacturing, and distribution of both diagnostic instruments and consumable reagents, employing a razor-and-blades business model that ensures recurring income from test kits following instrument placements. Its product portfolio spans immunoassay, biochemistry, and microbiology segments, featuring automated chemiluminescence systems, blood culture solutions, and various laboratory analyzers that cater to clinical laboratories and hospitals. Operating as a subsidiary of Zhengzhou Auto Industrial, Autobio has established a solid domestic market position by offering integrated diagnostic systems that enhance laboratory efficiency and testing accuracy. The company competes in China's fragmented but growing IVD market, where technological innovation and regulatory compliance serve as critical differentiators for sustained competitive advantage.

Revenue Profitability And Efficiency

Autobio generated CNY 4.47 billion in revenue with exceptional profitability, achieving a net income margin of approximately 27% and net income of CNY 1.19 billion. The company demonstrates strong cash conversion with operating cash flow of CNY 1.31 billion, significantly exceeding net income and indicating high-quality earnings. Capital expenditures of CNY 664 million reflect ongoing investments in production capacity and research development to maintain technological competitiveness.

Earnings Power And Capital Efficiency

The company exhibits robust earnings power with diluted EPS of CNY 2.07, supported by efficient operations and a profitable product mix. Operating cash flow comfortably covers capital expenditures, indicating strong internal funding capacity for growth initiatives. The balance between reagent sales and instrument placements suggests sustainable recurring revenue streams that enhance long-term capital efficiency.

Balance Sheet And Financial Health

Autobio maintains a conservative financial structure with total debt of CNY 253 million against cash reserves of CNY 465 million, resulting in a net cash position. The minimal debt level and strong cash generation provide substantial financial flexibility. The balance sheet supports ongoing R&D investments and potential strategic expansion without significant leverage concerns.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a dividend per share of CNY 1.26, representing a payout ratio of approximately 61% based on reported EPS. This balanced approach combines capital returns with retained earnings for growth investments. The Chinese IVD market's expansion driven by healthcare infrastructure development provides a favorable growth backdrop for the company's product portfolio.

Valuation And Market Expectations

With a market capitalization of CNY 23.46 billion, the company trades at a P/E ratio of approximately 19.7x based on current earnings. The negative beta of -0.116 suggests low correlation with broader market movements, potentially reflecting the defensive characteristics of the diagnostics industry. Valuation metrics appear reasonable given the company's profitability and growth prospects in China's healthcare sector.

Strategic Advantages And Outlook

Autobio benefits from integrated instrument and reagent capabilities that create customer switching costs and recurring revenue streams. The company's focus on automation and chemiluminescence technology positions it well within China's drive toward laboratory efficiency. Ongoing healthcare investment and aging demographics support sustained demand for diagnostic testing, though competitive intensity and regulatory changes require continuous innovation and compliance management.

Sources

Company financial reportsStock exchange disclosuresCompany description 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