investorscraft@gmail.com

Intrinsic ValueShanghai Kindly Enterprise Development Group Co.,LTD. (603987.SS)

Previous Close$9.26
Intrinsic Value
Upside potential
Previous Close
$9.26

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

Shanghai Kindly Enterprise Development Group operates as a specialized manufacturer and global distributor of disposable medical polymer devices, serving the healthcare sector with an extensive portfolio of single-use medical products. The company generates revenue through the production and sale of syringes, infusion sets, transfusion equipment, medical tubes, and various catheter products, positioning itself as a comprehensive supplier to hospitals and medical facilities worldwide. Its business model leverages manufacturing expertise in polymer-based medical devices, catering to the growing demand for infection control and sterile medical supplies across both domestic Chinese and international markets. The company has established a diversified product range that includes medical packaging materials, interventional accessories, and complete medical kits, allowing it to address multiple segments within the medical device industry. Shanghai Kindly's market position is strengthened by its vertical integration capabilities, producing everything from basic components to finished sterile products, which provides cost advantages and quality control throughout the manufacturing process. Operating since 1987, the company has developed long-term relationships with healthcare providers and distributors, benefiting from the essential nature of its products and the ongoing global emphasis on medical safety standards.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.26 billion with net income of CNY 215 million, reflecting a net margin of approximately 9.5%. Operating cash flow of CNY 292 million demonstrates solid cash generation from core operations. Capital expenditures of CNY 144 million indicate ongoing investment in production capacity and technological upgrades to maintain competitive positioning in the medical device market.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.49 reflects the company's earnings capacity relative to its equity base. The operating cash flow significantly exceeds net income, indicating strong quality of earnings and effective working capital management. The company maintains a balanced approach to capital allocation between reinvestment in the business and shareholder returns through dividends.

Balance Sheet And Financial Health

The balance sheet shows CNY 368 million in cash against total debt of CNY 572 million, indicating a moderate leverage position. The company maintains sufficient liquidity with cash reserves covering operational needs. The debt level appears manageable given the stable cash flow generation and essential nature of the medical products business.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of CNY 0.15, representing a payout ratio of approximately 31% based on current EPS. This balanced approach supports both growth investment and income distribution. The medical device sector typically shows steady growth driven by demographic trends and healthcare infrastructure development.

Valuation And Market Expectations

With a market capitalization of CNY 4.10 billion, the company trades at approximately 1.8 times revenue and 19 times earnings. The beta of 0.60 suggests lower volatility than the broader market, reflecting the defensive characteristics of the medical supplies sector. Current valuation multiples appear reasonable for a established medical device manufacturer with global operations.

Strategic Advantages And Outlook

The company benefits from its long-established presence in the medical device sector and comprehensive product portfolio. Its focus on disposable medical polymers aligns with global infection control trends and healthcare safety standards. The outlook remains positive given essential nature of products and ongoing global healthcare infrastructure development, though subject to regulatory changes and competitive pressures.

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