investorscraft@gmail.com

Intrinsic ValueMicro-Tech (Nanjing) Co., Ltd. (688029.SS)

Previous Close$79.68
Intrinsic Value
Upside potential
Previous Close
$79.68

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

Micro-Tech (Nanjing) Co., Ltd. is a specialized medical device manufacturer operating within the global interventional endoscopy market. Its core revenue model is built on the development, production, and sale of a comprehensive portfolio of single-use devices, including non-vascular stents and biopsy forceps, primarily for gastroenterology and pulmonology procedures. The company also generates income through strategic OEM/ODM partnerships, providing manufacturing services to other medical device firms. Operating from its base in Nanjing, China, Micro-Tech has established a significant international footprint, distributing its products across key regions including China, Europe, and North America. Its market position is that of a focused, vertically integrated player in a high-growth niche, competing on technological innovation, product quality, and cost-effective manufacturing capabilities within the broader minimally invasive surgical instruments sector.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 2.76 billion. Profitability is strong, evidenced by a net income of CNY 553 million, translating to a healthy net margin. Operating cash flow of CNY 613 million significantly exceeds capital expenditures, indicating efficient conversion of earnings into cash and solid operational efficiency.

Earnings Power And Capital Efficiency

Micro-Tech demonstrates considerable earnings power with a diluted EPS of CNY 2.95. The substantial operating cash flow, which is more than double the net income, highlights exceptional quality of earnings and strong underlying cash generation from its core business operations, reflecting high capital efficiency.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash and equivalents position of CNY 1.89 billion against minimal total debt of just CNY 89 million. This results in a significant net cash position, providing immense financial flexibility and a very low-risk profile for future investments or economic downturns.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company's international sales presence suggests a strategy focused on geographic expansion. Management has demonstrated a shareholder-friendly capital allocation policy through a substantial dividend per share of CNY 1.5, supported by its strong earnings and cash flow.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17 billion, the market assigns a significant premium to the company's current earnings. This valuation likely incorporates expectations for continued growth in the global interventional endoscopy market and the company's ability to maintain its competitive position and profitability.

Strategic Advantages And Outlook

The company's key advantages include its specialized product portfolio, vertical integration, and established OEM/ODM capabilities. The outlook is supported by strong demand for minimally invasive procedures, a fortress balance sheet for strategic initiatives, and a growing international presence, positioning it well for sustained long-term growth.

Sources

Company DescriptionProvided Financial 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