investorscraft@gmail.com

Intrinsic ValueSansure Biotech Inc. (688289.SS)

Previous Close$20.30
Intrinsic Value
Upside potential
Previous Close
$20.30

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

Sansure Biotech operates as a specialized molecular diagnostics company focused on developing and commercializing nucleic acid-based testing solutions. The company generates revenue through the sale of upstream extraction kits, real-time PCR diagnostic and research kits, and complementary fluorescence detection systems. Its comprehensive product portfolio addresses critical healthcare segments including infectious diseases like COVID-19, viral hepatitis, and HIV, alongside oncology biomarkers, reproductive health, and genetic disorders. Serving primarily hospitals and laboratories, Sansure has established itself as a significant domestic player in China's rapidly expanding in-vitro diagnostics market. The company leverages its integrated approach—offering both reagents and instruments—to create recurring revenue streams and strengthen customer relationships through platform compatibility. This positioning allows Sansure to capitalize on growing demand for precision medicine and routine diagnostic testing across clinical settings.

Revenue Profitability And Efficiency

Sansure reported revenue of CNY 1.46 billion with net income of CNY 275.6 million, reflecting a net margin of approximately 18.9%. The company generated operating cash flow of CNY 274.4 million, demonstrating reasonable conversion of earnings to cash. Capital expenditures of CNY -421.1 million indicate significant investment in capacity and technology, potentially supporting future growth initiatives.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CNY 0.44, indicating moderate earnings power relative to its market capitalization. Strong cash position of CNY 4.59 billion provides substantial liquidity for operations and strategic investments. The negative capital expenditure figure suggests aggressive investment in productive assets, which may enhance future operational capabilities and market expansion.

Balance Sheet And Financial Health

Sansure maintains a robust balance sheet with cash and equivalents of CNY 4.59 billion against total debt of CNY 417.6 million, resulting in a conservative debt-to-equity profile. This substantial liquidity position provides financial flexibility and resilience. The low debt level indicates minimal financial leverage risk and strong capacity to fund ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of CNY 0.525, representing a significant payout relative to earnings. This dividend policy suggests management's confidence in sustainable cash generation. The substantial capital investments indicate focus on long-term growth beyond the core COVID-19 testing business, potentially diversifying revenue streams across broader diagnostic applications.

Valuation And Market Expectations

With a market capitalization of CNY 11.81 billion, the company trades at approximately 8.1 times revenue and 42.8 times earnings. The beta of 0.683 indicates lower volatility than the broader market, suggesting perceived stability. This valuation reflects market expectations for sustained diagnostic demand beyond pandemic-related products and successful expansion into adjacent testing markets.

Strategic Advantages And Outlook

Sansure's integrated platform strategy combining instruments with consumable kits creates recurring revenue and customer retention advantages. The company's extensive product portfolio across multiple disease areas provides diversification benefits. Future success will depend on leveraging molecular diagnostics expertise to expand into new testing categories and geographic markets while maintaining technological competitiveness against larger global players.

Sources

Company financial statementsStock 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