investorscraft@gmail.com

Intrinsic ValueShanghai Model Organisms Center, Inc. (688265.SS)

Previous Close$46.75
Intrinsic Value
Upside potential
Previous Close
$46.75

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 Model Organisms Center operates as a specialized biotechnology company focused on the development and commercialization of genetically engineered animal models, primarily mice and rats, for biomedical research. The company serves pharmaceutical companies, academic institutions, and contract research organizations by providing critical preclinical research tools that accelerate drug discovery and development processes. Its core revenue model combines the sale of standardized animal models with high-margin customized model development services, breeding programs, and comprehensive phenotypic analysis and drug screening solutions. Operating within China's rapidly expanding life sciences sector, the company has established a strong market position as a domestic leader in genetically modified organism technology, leveraging its two decades of expertise to capture growing demand from both domestic and international research markets. The company's integrated service platform, from model creation to drug evaluation, creates multiple revenue streams while building long-term client relationships through specialized scientific support.

Revenue Profitability And Efficiency

The company generated CNY 381.2 million in revenue with modest net income of CNY 6.5 million, reflecting thin margins characteristic of capital-intensive research services. Operating cash flow of CNY 71.6 million significantly exceeded net income, indicating strong cash conversion from operations. Capital expenditures of CNY 25.2 million suggest ongoing investment in research capabilities and facility expansion to support future growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.08 demonstrates limited earnings power in the current period, though this may reflect strategic reinvestment in R&D rather than operational inefficiency. The substantial operating cash flow relative to net income suggests quality earnings with non-cash charges affecting reported profitability. The company's capital allocation appears focused on maintaining technological leadership through continued research investment.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 200.7 million in cash against total debt of CNY 52.7 million, indicating strong financial flexibility. The conservative debt level relative to cash reserves provides ample capacity for strategic investments or weathering research cycles. This financial structure supports ongoing R&D initiatives without excessive leverage risk.

Growth Trends And Dividend Policy

Despite modest current earnings, the company maintains a dividend of CNY 0.13 per share, suggesting confidence in future cash generation. The biotechnology sector's growth trajectory, particularly in China's expanding pharmaceutical research market, provides a favorable backdrop for revenue expansion. The dividend policy appears balanced between shareholder returns and reinvestment needs for technology development.

Valuation And Market Expectations

With a market capitalization of CNY 4.4 billion, the company trades at elevated multiples relative to current earnings, reflecting market expectations for future growth in China's biotechnology sector. The low beta of 0.465 suggests relative insulation from broader market volatility, typical for specialized research companies with unique intellectual property and market positioning.

Strategic Advantages And Outlook

The company's two decades of specialized expertise in genetic modification technologies provides significant barriers to entry and technical differentiation. Its comprehensive service platform from model creation to drug screening creates client stickiness and cross-selling opportunities. The outlook remains positive given China's increasing investment in biomedical research and growing demand for sophisticated preclinical research tools.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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