investorscraft@gmail.com

Intrinsic ValueShanghai Titan Scientific Co.,Ltd. (688133.SS)

Previous Close$25.50
Intrinsic Value
Upside potential
Previous Close
$25.50

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 Titan Scientific operates as a specialized provider of laboratory products and comprehensive supporting services, serving scientific researchers and quality control professionals across multiple high-growth sectors. The company has established a diversified business model encompassing independent research and development, brand operation, strategic brand agency partnerships, and integrated packaging solutions. Its service portfolio targets laboratories in biomedicine, new materials, new energy, chemical chemistry, fine chemicals, food daily chemicals, and analytical testing, positioning itself as an essential infrastructure partner for China's expanding scientific research ecosystem. The company leverages its Shanghai headquarters location to access one of China's premier research and development hubs while building a national presence through its multi-channel distribution network. This strategic positioning allows Titan Scientific to capitalize on China's increasing investment in scientific innovation and quality control standards across industrial and research sectors, creating a defensible market position as a integrated solutions provider rather than merely a product distributor.

Revenue Profitability And Efficiency

The company generated CNY 2.88 billion in revenue with modest net income of CNY 12.9 million, indicating thin margins in the competitive laboratory supplies sector. Operating cash flow of CNY 189 million suggests reasonable operational efficiency, though significant capital expenditures of CNY 481 million reflect ongoing investments in growth infrastructure and service capabilities that may pressure near-term profitability.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.08 demonstrates limited earnings power relative to the company's revenue scale, highlighting the capital-intensive nature of maintaining comprehensive laboratory product portfolios and service networks. The substantial gap between operating cash flow and capital expenditures indicates aggressive investment in capacity expansion and market positioning rather than immediate profit optimization.

Balance Sheet And Financial Health

With CNY 986 million in cash against CNY 1.43 billion in total debt, the company maintains adequate liquidity but carries significant leverage to fund its expansion strategy. The balance sheet structure suggests a growth-oriented financial approach with debt supporting both working capital requirements and strategic investments in service capabilities and market expansion.

Growth Trends And Dividend Policy

The company's dividend payment of CNY 0.07 per share indicates a commitment to shareholder returns despite modest earnings, representing a substantial payout ratio that may reflect confidence in future cash flow generation. This dividend policy, combined with aggressive capital investment, suggests management is balancing immediate shareholder returns with long-term growth objectives in China's expanding laboratory services market.

Valuation And Market Expectations

Trading at a market capitalization of approximately CNY 4.06 billion, the market values the company at roughly 1.4 times revenue, reflecting expectations for future growth in China's scientific research infrastructure rather than current profitability metrics. The near-unity beta of 0.992 indicates market sensitivity consistent with industrial suppliers, suggesting investors view the company as aligned with broader economic trends.

Strategic Advantages And Outlook

The company's integrated service model and sector diversification provide resilience against cyclical downturns in specific research areas. Its positioning in high-growth sectors like biomedicine and new energy aligns with China's strategic industrial priorities, offering potential for sustained demand growth as research and quality control standards continue to advance nationwide.

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