investorscraft@gmail.com

Intrinsic ValueShanghai MicroPort Endovascular MedTech Co., Ltd. (688016.SS)

Previous Close$95.03
Intrinsic Value
Upside potential
Previous Close
$95.03

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 MicroPort Endovascular MedTech Co., Ltd. is a specialized medical device company operating within the high-growth endovascular intervention market. Its core revenue model is driven by the development, manufacturing, and sale of minimally invasive implantable devices, primarily stent graft systems and balloon catheters for treating aortic and peripheral vascular diseases. As a subsidiary of a larger medical group, it benefits from established R&D and distribution synergies while focusing on a critical niche in China's expanding healthcare sector. The company's market position is that of a focused innovator, catering to the increasing clinical demand for less invasive surgical alternatives in a country with a growing and aging population. Its product portfolio targets specific, complex disease states, allowing it to compete on technological specialization rather than broad-scale production, aligning with global trends toward precision medicine and advanced therapeutic solutions.

Revenue Profitability And Efficiency

The company demonstrates strong financial performance with revenue of CNY 1.21 billion and a remarkably high net income of CNY 502 million, indicating exceptional profitability. This is further evidenced by a robust net margin of approximately 41.6%, which is significantly above average for the medical device sector. The high margin suggests premium pricing for its specialized products and efficient cost management, translating revenue effectively to the bottom line.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 4.07 reflects substantial earnings power on a per-share basis. Operating cash flow was healthy at CNY 374 million, comfortably covering capital expenditures of CNY 213 million. This indicates the business generates sufficient internal cash to fund its growth investments without relying heavily on external financing, showcasing strong capital efficiency and the ability to self-sustain its operations.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a substantial cash reserve of CNY 2.17 billion against minimal total debt of only CNY 28 million. This results in a significant net cash position, providing immense financial flexibility and a very low risk profile. The company is well-positioned to weather economic downturns and aggressively pursue strategic opportunities, including R&D and potential acquisitions.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's solid profitability and strong cash generation support a shareholder-friendly capital allocation policy. This is demonstrated by a substantial dividend per share of CNY 2.01, indicating a commitment to returning capital to investors. The strong balance sheet provides ample capacity to simultaneously fund future growth initiatives and maintain this dividend distribution.

Valuation And Market Expectations

With a market capitalization of approximately CNY 13.1 billion, the market assigns a significant premium to the company's current earnings, reflecting high growth expectations. A beta of 0.184 indicates the stock is considered much less volatile than the broader market, which is typical for a company with a strong financial position and a niche, defensive end-market in healthcare.

Strategic Advantages And Outlook

The company's key strategic advantages include its specialized product portfolio in a growing therapeutic area, its affiliation with a larger medical group, and a pristine balance sheet. The outlook is positive, supported by demographic trends favoring healthcare demand and its financial capacity to invest in innovation and market expansion, positioning it for sustained long-term growth within China's medical technology landscape.

Sources

Company FilingsShanghai Stock Exchange

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