investorscraft@gmail.com

Intrinsic ValueAVE Science&Technology CO.,LTD (688067.SS)

Previous Close$28.07
Intrinsic Value
Upside potential
Previous Close
$28.07

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

AVE Science & Technology Co., Ltd. is a specialized Chinese developer and manufacturer of in-vitro diagnostic (IVD) equipment and consumables, operating within the global medical instruments and supplies sector. The company's core revenue model is built on the sale of its proprietary automated urine and feces analyzers, microscopy systems, and semi-automatic biochemical analyzers, which are complemented by a high-margin, recurring revenue stream from the sale of essential consumables like reagent packs, test strips, and quality control materials. This razor-and-blades approach ensures customer retention and provides a stable financial foundation. AVE Science leverages its integrated R&D and manufacturing capabilities in Changsha to serve a diverse international customer base across Europe, the United States, Asia, and Africa, positioning itself as a cost-competitive provider of essential laboratory automation solutions for clinical diagnostics. The company operates in a highly competitive but growing global IVD market, where its focus on urinalysis and basic biochemistry segments allows it to carve out a defensible niche against larger, more diversified competitors by offering reliable and accessible technology.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of approximately CNY 199.5 million. It demonstrated solid profitability with net income of CNY 22.8 million, translating to a healthy net margin. Operating cash flow was strong at CNY 22.4 million, significantly exceeding capital expenditures, indicating efficient conversion of earnings into cash.

Earnings Power And Capital Efficiency

The company exhibits sound earnings power, generating a diluted EPS of CNY 0.34. Its capital efficiency is notable, as operating cash flow of CNY 22.4 million comfortably funded modest capital expenditures of CNY 3.75 million, allowing for internal financing of growth and a shareholder returns policy.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a robust cash position of CNY 53.7 million and a complete absence of debt. This pristine financial health provides significant liquidity and strategic flexibility to navigate market cycles and invest in future growth initiatives without leverage risk.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company's international customer base suggests a focus on geographic expansion. Management has demonstrated a commitment to shareholder returns, instituting a dividend policy with a payout of CNY 0.10 per share, supported by its strong cash generation and debt-free balance sheet.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.74 billion, the market assigns a significant premium to the company's current earnings, reflecting expectations for future growth and the high quality of its balance sheet. A beta of 0.40 indicates the stock is perceived as less volatile than the broader market.

Strategic Advantages And Outlook

The company's key advantages include its integrated product and consumables ecosystem, which drives customer loyalty and recurring revenue. Its debt-free status and strong cash position provide a solid foundation for ongoing R&D investment and potential international market penetration to capture long-term growth in the global healthcare sector.

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