investorscraft@gmail.com

Intrinsic ValueShanghai Sanyou Medical Co., Ltd. (688085.SS)

Previous Close$21.88
Intrinsic Value
Upside potential
Previous Close
$21.88

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 Sanyou Medical operates as a specialized orthopedic implant manufacturer focused on the Chinese healthcare market. The company engages in the comprehensive research, development, production, and distribution of spinal and trauma implants under its proprietary Tytus and Sanyou brands. Its product portfolio spans anterior and posterior cervical systems, thoracolumbar solutions, and minimally invasive spinal products, complemented by an extensive trauma lineup including shoulder, elbow, hip, pelvis, knee, and hand/wrist systems. Operating within China's rapidly expanding medical device sector, Sanyou Medical targets the domestic orthopedic market characterized by growing demand due to aging demographics and increasing healthcare access. The company positions itself as a domestic alternative to multinational competitors, leveraging local manufacturing capabilities and distribution networks to serve Chinese hospitals and surgical centers. Its market position reflects a focused specialization in orthopedic implants rather than broad medical device diversification, allowing concentrated expertise in biomechanical engineering and surgical applications.

Revenue Profitability And Efficiency

The company generated CNY 453.6 million in revenue with net income of CNY 11.5 million, reflecting a net margin of approximately 2.5%. Operating cash flow stood at CNY 11.0 million, indicating modest cash generation from core operations. Capital expenditures of CNY -37.4 million suggest ongoing investment in production capacity and research infrastructure to support future growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.0417 demonstrates limited earnings power relative to the company's market capitalization. The negative capital expenditure figure relative to operating cash flow indicates substantial investment activities, potentially focused on expanding manufacturing capabilities or developing new product lines within the orthopedic implant specialization.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with CNY 403.1 million in cash and equivalents against total debt of CNY 31.6 million, resulting in a robust net cash position. This conservative capital structure provides financial flexibility for research initiatives and market expansion while minimizing interest expense burdens.

Growth Trends And Dividend Policy

The minimal dividend per share of CNY 0.0042 suggests a retention-oriented policy, prioritizing reinvestment in growth opportunities over shareholder distributions. This approach aligns with the capital-intensive nature of medical device development and the expansion requirements in China's competitive orthopedic market.

Valuation And Market Expectations

With a market capitalization of CNY 6.67 billion, the company trades at approximately 14.7 times revenue and significantly elevated multiples relative to current earnings. The negative beta of -0.278 indicates low correlation with broader market movements, potentially reflecting specialized investor base expectations for future growth in China's orthopedic implant market.

Strategic Advantages And Outlook

The company benefits from domestic manufacturing expertise and specialized focus on orthopedic solutions within China's protected healthcare market. Challenges include scaling operations against multinational competitors and navigating regulatory requirements while maintaining innovation pace. The outlook depends on successful product development and market penetration in an increasingly competitive sector.

Sources

Company financial reportsStock exchange disclosuresCompany description documents

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