investorscraft@gmail.com

Intrinsic ValueXiamen Amoytop Biotech Co., Ltd. (688278.SS)

Previous Close$75.99
Intrinsic Value
Upside potential
Previous Close
$75.99

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

Xiamen Amoytop Biotech operates as a specialized biopharmaceutical company focused on recombinant protein drug development and manufacturing in China. The company leverages advanced genetic engineering technologies to produce formulations, reagents, and active pharmaceutical ingredients (APIs), while also offering custom-manufacturing services to third parties. Operating within the competitive Chinese biotechnology sector, Amoytop has established itself as a niche player with expertise in protein-based therapeutics, serving both domestic pharmaceutical companies and research institutions. The company's market position is strengthened by its long-standing presence since 1996, providing it with technical experience and established customer relationships in China's growing biopharma market. While not among the largest Chinese biotech firms, Amoytop maintains a focused approach to recombinant protein technology, positioning itself as a reliable manufacturer and developer in this specialized segment of the healthcare industry.

Revenue Profitability And Efficiency

The company generated CNY 2.82 billion in revenue with strong profitability, achieving net income of CNY 827.6 million representing a healthy 29.4% net margin. Operating cash flow of CNY 430.6 million demonstrates solid cash generation from core operations, though capital expenditures of CNY 251.4 million indicate ongoing investment in manufacturing capabilities and research infrastructure to support future growth.

Earnings Power And Capital Efficiency

Amoytop demonstrates robust earnings power with diluted EPS of CNY 2.03, reflecting efficient capital allocation and strong operational performance. The company's focus on recombinant protein manufacturing appears to yield attractive returns, though specific return metrics would require additional financial data to fully assess capital efficiency across its product portfolio and service offerings.

Balance Sheet And Financial Health

The company maintains a strong financial position with CNY 371.8 million in cash and minimal debt of only CNY 3.3 million, resulting in a net cash position that provides significant financial flexibility. This conservative capital structure supports ongoing R&D investments and potential strategic initiatives without leverage constraints.

Growth Trends And Dividend Policy

While specific growth rates are unavailable, the company demonstrates shareholder returns through a dividend per share of CNY 0.62, representing a 30.5% payout ratio based on current EPS. This balanced approach suggests management's commitment to returning capital while retaining earnings for reinvestment in the business's development and expansion opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 33.1 billion, the company trades at approximately 40 times earnings, reflecting market expectations for growth in China's biopharmaceutical sector. The negative beta of -0.275 suggests the stock exhibits defensive characteristics, potentially moving inversely to broader market trends, which may appeal to certain investor profiles seeking diversification.

Strategic Advantages And Outlook

Amoytop's long-established expertise in recombinant protein technology and manufacturing provides a competitive advantage in China's evolving biopharma landscape. The company's focus on both proprietary products and contract manufacturing services creates multiple revenue streams while its strong balance sheet positions it well for strategic investments and potential market expansion opportunities.

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