investorscraft@gmail.com

Intrinsic ValueNanjing Vazyme Biotech Co., Ltd. (688105.SS)

Previous Close$20.96
Intrinsic Value
Upside potential
Previous Close
$20.96

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

Nanjing Vazyme Biotech operates as a specialized biotechnology company focused on developing and manufacturing critical reagents for life sciences research and diagnostic applications. The company's core revenue model centers on producing enzymes, antigens, antibodies, and polymer organic materials that serve as essential components for scientific research and medical diagnostics. Vazyme's product portfolio spans PCR technologies, nucleic acid extraction systems, qPCR reagents, gene editing tools, and high-throughput sequencing solutions, positioning it within the rapidly expanding Chinese biotech reagents market. The company strategically serves diverse customer segments including research institutions, sequencing service providers, diagnostic manufacturers, pharmaceutical companies, and healthcare facilities, leveraging China's growing investment in biomedical research and precision medicine. Vazyme's market position reflects its specialization in reagent manufacturing rather than end-to-end diagnostic solutions, competing with both domestic Chinese manufacturers and international life science suppliers in a fragmented but high-growth sector driven by technological advancement and increasing research funding.

Revenue Profitability And Efficiency

Vazyme generated CNY 1.38 billion in revenue for the period but reported a net loss of CNY 18.1 million, indicating margin pressure despite substantial top-line performance. The negative operating cash flow of CNY 9.68 million and significant capital expenditures of CNY 74.9 million suggest ongoing investment in capacity and R&D, potentially impacting short-term profitability as the company scales its operations in the competitive biotechnology reagents market.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CNY 0.0456 reflects current earnings challenges amid expansion efforts. Substantial capital investments in production capabilities and research development have temporarily outweighed operational earnings, though the revenue base demonstrates market acceptance of Vazyme's product portfolio. The balance between growth spending and profitability generation remains a key focus for capital efficiency improvement.

Balance Sheet And Financial Health

Vazyme maintains CNY 434.2 million in cash and equivalents against total debt of CNY 694.7 million, indicating moderate leverage within the capital-intensive biotech sector. The debt position likely supports manufacturing expansion and R&D initiatives, while the cash buffer provides operational flexibility. The balance sheet structure appears typical for a growth-phase biotechnology company investing heavily in scaling operations.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.18 per share, suggesting confidence in future cash generation or commitment to shareholder returns. The substantial revenue base combined with ongoing capital investments indicates a growth-oriented strategy, with the dividend potentially reflecting management's outlook on normalized earnings power once current expansion phases conclude.

Valuation And Market Expectations

With a market capitalization of CNY 9.13 billion, the market values Vazyme at approximately 6.6 times revenue, reflecting growth expectations in China's biotechnology sector. The beta of 0.981 indicates market sensitivity roughly in line with broader indices, suggesting investors view the company as having typical growth stock characteristics within the specialized reagents market.

Strategic Advantages And Outlook

Vazyme's strategic position benefits from China's increasing focus on domestic biotechnology self-sufficiency and growing research expenditure. The company's specialized reagent manufacturing expertise and diverse customer base across research and diagnostic applications provide multiple growth vectors. Success will depend on converting current investments into sustainable profitability while navigating competitive pressures and technological evolution in life sciences tools.

Sources

Company financial reportsStock 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