investorscraft@gmail.com

Intrinsic ValueAngelalign Technology Inc. (6699.HK)

Previous CloseHK$68.60
Intrinsic Value
Upside potential
Previous Close
HK$68.60

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

Angelalign Technology Inc. is a prominent player in China's orthodontic market, specializing in the research, development, and marketing of clear aligner treatment solutions. Its core revenue model is driven by the sale of its proprietary clear aligner systems—Angelalign, Angelalign Pro, Angelalign Kid, and COMFOS—which are custom-made, removable devices designed to correct dental misalignments over time. The company operates within the medical instruments and supplies sector, capitalizing on the growing consumer demand for aesthetic and discreet orthodontic solutions as an alternative to traditional braces. Beyond product sales, Angelalign vertically integrates its operations by providing direct orthodontic and cosmetic dentistry services through its owned dental clinics, creating a dual revenue stream from both device manufacturing and clinical care. This integrated approach, combined with the sale of supporting equipment like intraoral scanners, strengthens its market position. The company has established itself as a significant domestic brand in China's competitive clear aligner industry, leveraging its early mover advantage and extensive research capabilities to maintain a strong foothold.

Revenue Profitability And Efficiency

The company generated HKD 1.96 billion in revenue for the period, achieving a net income of HKD 88.4 million. This indicates a net profit margin of approximately 4.5%, reflecting the competitive and potentially investment-intensive nature of the medical device sector. Operating cash flow was positive at HKD 123.5 million, demonstrating an ability to convert earnings into cash from core operations.

Earnings Power And Capital Efficiency

Angelalign reported a diluted EPS of HKD 0.51, translating its net profit into a per-share metric for investors. The company's capital expenditures were a modest HKD 27.4 million, suggesting a capital-light model focused on manufacturing and R&D rather than heavy infrastructure investment, which supports returns on invested capital.

Balance Sheet And Financial Health

The balance sheet appears robust with a strong liquidity position, holding HKD 227.1 million in cash and equivalents against a minimal total debt of HKD 14.5 million. This results in a very conservative debt-to-equity structure and signifies low financial risk, providing ample flexibility for strategic initiatives or weathering market downturns.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, declaring a dividend of HKD 0.38 per share. This payout, representing a significant portion of earnings, indicates a shareholder-friendly policy and a confidence in its stable cash generation, even as it likely continues to invest in growth within the expanding Chinese dental aesthetics market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 11.66 billion, the market assigns a premium valuation reflective of its growth potential in the specialized clear aligner segment. A beta of 1.239 suggests the stock is expected to be more volatile than the broader market, aligning with high-growth, innovative healthcare companies.

Strategic Advantages And Outlook

Angelalign's key advantages include its integrated business model, strong domestic brand recognition, and proprietary product portfolio. The outlook is tied to sustained demand for cosmetic dentistry in China, though success depends on continued innovation, effective competition against both domestic and international rivals, and efficient scaling of its clinic operations.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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