investorscraft@gmail.com

Intrinsic ValueBeijing Chunlizhengda Medical Instruments Co., Ltd. (688236.SS)

Previous Close$23.50
Intrinsic Value
Upside potential
Previous Close
$23.50

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

Beijing Chunlizhengda Medical Instruments operates as a specialized orthopedic medical device manufacturer focused on the research, development, production, and distribution of surgical implants and instruments within China's growing healthcare market. The company generates revenue through a dual-channel approach, selling its Chunli-branded joint prosthesis and spinal products via established distributor networks while also engaging in original design manufacturing and original equipment manufacturing contracts for third parties. Operating in the highly competitive medical devices sector, Chunlizhengda has carved a niche by combining direct hospital sales with export operations to international markets, positioning itself as a domestic specialist in orthopedic solutions. The company's integrated business model—spanning R&D through commercialization—allows it to capture value across the orthopedic device supply chain while maintaining focus on surgical applications that require precision engineering and regulatory compliance. With over two decades of industry presence since its 1998 founding, the company has developed specialized expertise in implantable medical devices that address China's aging population and increasing demand for orthopedic interventions.

Revenue Profitability And Efficiency

The company reported revenue of CNY 805.9 million with net income of CNY 125.0 million, demonstrating a healthy net profit margin of approximately 15.5%. Despite generating positive earnings, operating cash flow was negative CNY 1.9 million, indicating potential working capital management challenges or timing differences in receivables collection within its distribution model.

Earnings Power And Capital Efficiency

Chunlizhengda delivered diluted EPS of CNY 0.33, reflecting efficient earnings generation relative to its equity base. The company maintained modest capital expenditures of CNY 49.2 million, suggesting a capital-light manufacturing approach or mature production facilities requiring limited reinvestment to sustain operations.

Balance Sheet And Financial Health

The balance sheet appears robust with substantial cash reserves of CNY 1.14 billion against minimal total debt of CNY 0.87 million, resulting in an exceptionally strong net cash position. This conservative financial structure provides significant flexibility for strategic investments, R&D initiatives, or potential market expansion opportunities.

Growth Trends And Dividend Policy

The company demonstrated a shareholder-friendly approach through a dividend per share of CNY 0.132, representing a payout ratio of approximately 40% based on reported EPS. This dividend policy, combined with strong cash reserves, suggests management's confidence in sustainable cash generation despite the negative operating cash flow in the reporting period.

Valuation And Market Expectations

With a market capitalization of CNY 8.85 billion, the company trades at approximately 11 times revenue and 71 times earnings, reflecting premium valuation multiples typical for specialized medical device companies. The negative beta of -0.35 indicates low correlation with broader market movements, suggesting investors view the stock as a defensive healthcare play.

Strategic Advantages And Outlook

Chunlizhengda's strategic position benefits from China's growing healthcare expenditure and aging demographic trends driving orthopedic procedure volumes. The company's export capabilities and dual-channel distribution provide diversification, while its strong balance sheet offers strategic optionality for organic growth or selective acquisitions in the competitive medical device landscape.

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