investorscraft@gmail.com

Intrinsic ValueAssure Tech (Hangzhou) Co., Ltd. (688075.SS)

Previous Close$40.24
Intrinsic Value
Upside potential
Previous Close
$40.24

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

Assure Tech operates as a specialized biotechnology company focused on the development and commercialization of in-vitro diagnostic solutions. The company's core revenue model centers on manufacturing and selling diagnostic reagents, point-of-care testing (POCT) meters, test readers, and related biological materials to healthcare providers and laboratories. Operating within China's rapidly expanding healthcare diagnostics sector, Assure Tech leverages its technical expertise to address growing demand for accurate and accessible medical testing. The company maintains a focused market position by targeting specific diagnostic segments rather than pursuing broad pharmaceutical development, allowing for specialized R&D investments and targeted customer relationships. This strategic focus enables the company to compete effectively in niche diagnostic markets while maintaining operational flexibility in the dynamic Chinese healthcare landscape.

Revenue Profitability And Efficiency

The company generated CNY 540.7 million in revenue with strong net income of CNY 192.3 million, reflecting a healthy 35.6% net margin. Operating cash flow of CNY 75.1 million was substantially lower than net income, indicating potential working capital investments or timing differences in receivables. Capital expenditures of CNY 107.1 million suggest ongoing investment in production capacity and research infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 1.51 demonstrates solid earnings generation relative to the share count. The significant capital expenditure program, which exceeded operating cash flow, indicates the company is investing heavily in future growth capabilities. This investment pattern suggests management is prioritizing expansion and technological advancement over short-term cash retention.

Balance Sheet And Financial Health

The company maintains a robust financial position with CNY 467.9 million in cash and equivalents against minimal total debt of CNY 4.6 million. This virtually debt-free balance sheet provides substantial financial flexibility and low risk profile. The strong cash position supports ongoing R&D initiatives and potential market expansion opportunities without requiring external financing.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.8, representing a 53% payout ratio based on EPS. This balanced capital allocation strategy combines returning capital to shareholders while retaining earnings for reinvestment. The substantial capital expenditure program indicates management's focus on sustaining growth through capacity expansion and technological development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.0 billion, the company trades at a P/E ratio of around 26 based on current earnings. The beta of 0.926 suggests slightly lower volatility than the broader market, reflecting the defensive nature of the healthcare diagnostics sector. This valuation implies market expectations for continued growth in China's healthcare diagnostics market.

Strategic Advantages And Outlook

The company benefits from its specialized focus on diagnostic reagents and POCT equipment within China's growing healthcare market. Its strong balance sheet and debt-free position provide strategic flexibility for R&D investment and market expansion. The ongoing capital expenditure program positions the company for future growth, though execution risk remains in effectively deploying these investments to drive revenue expansion and maintain technological competitiveness.

Sources

Company financial statementsStock 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