investorscraft@gmail.com

Intrinsic ValueShanghai ZJ Bio-Tech Co., Ltd. (688317.SS)

Previous Close$22.75
Intrinsic Value
Upside potential
Previous Close
$22.75

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 ZJ Bio-Tech operates within China's competitive biotechnology sector, specializing in the research, development, production, and commercialization of molecular genetic diagnostic reagents, instruments, and related equipment. The company's core revenue model is built on the sale of these proprietary diagnostic products to healthcare providers, leveraging its in-house R&D capabilities to address the growing demand for precision medicine and genetic testing. As a domestic player founded in 2005 and based in Shanghai, it is positioned to serve the vast Chinese healthcare market, which is characterized by increasing government support for biotechnology innovation and an expanding middle class seeking advanced medical diagnostics. Its market position is that of a specialized niche provider, focusing on molecular diagnostics, a critical and high-growth segment within the broader in-vitro diagnostics (IVD) industry. The company must navigate intense competition from both larger domestic firms and multinational corporations, relying on its technological expertise and local market knowledge to maintain relevance.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 178.7 million. However, it recorded a significant net loss of CNY -127.5 million, indicating substantial profitability challenges. Operating cash flow was positive at CNY 77.6 million, suggesting core operations can generate cash despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

The diluted earnings per share was deeply negative at CNY -0.67, reflecting the net loss for the period. The company's capital expenditures were CNY -19.5 million, indicating ongoing investment in its productive capacity, though this investment did not translate to positive earnings in this period.

Balance Sheet And Financial Health

The balance sheet appears robust from a liquidity perspective, with a substantial cash and equivalents position of CNY 2.78 billion. Total debt is minimal at just CNY 4.9 million, resulting in a very strong net cash position and indicating low financial leverage and high solvency.

Growth Trends And Dividend Policy

The negative net income represents a contraction in profitability. Despite this, the company maintained a dividend policy, distributing CNY 0.11 per share, which may be supported by its strong cash reserves rather than current earnings, indicating a commitment to shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.83 billion, the market is valuing the company significantly above its annual revenue, implying expectations of future growth and a recovery from its current loss-making state. A beta of 0.669 suggests the stock is less volatile than the broader market.

Strategic Advantages And Outlook

The company's key advantages include its specialized focus on molecular diagnostics, a strong balance sheet providing financial flexibility, and its positioning within the strategic Chinese biotech market. The outlook hinges on its ability to leverage its R&D to achieve commercial success and return to profitability.

Sources

Company Filings (e.g., Annual Report)Shanghai Stock Exchange

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