investorscraft@gmail.com

Intrinsic ValueChemclin Diagnostics Co., Ltd. (688468.SS)

Previous Close$7.94
Intrinsic Value
Upside potential
Previous Close
$7.94

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

Chemclin Diagnostics operates within the specialized in vitro diagnostics (IVD) sector, focusing on the development, manufacturing, and commercialization of clinical immune chemiluminescence testing systems. Its core revenue model is derived from the sale of proprietary diagnostic reagents and the complementary instruments required to perform these high-sensitivity assays. The company's product portfolio, including its LiCA and CC series, targets critical testing areas such as infectious diseases, oncology, and endocrinology, serving hospital laboratories and diagnostic centers. Chemclin competes in the large and growing Chinese diagnostics market, positioning itself as a domestic technology provider. Its market position is built on a vertically integrated approach that controls the entire testing ecosystem, from reagent chemistry to instrument design, which supports customer loyalty and recurring reagent sales. This strategy allows it to capture value across the diagnostic workflow and compete with both multinational corporations and local firms by offering a balance of technological sophistication and cost-effectiveness.

Revenue Profitability And Efficiency

For the fiscal period, the company reported revenue of CNY 436.3 million and a robust net income of CNY 127.1 million, translating to a high net profit margin of approximately 29.1%. This indicates strong pricing power and effective cost control within its specialized niche. The business also demonstrated solid cash generation, with operating cash flow of CNY 168.0 million significantly exceeding net income.

Earnings Power And Capital Efficiency

The company exhibits considerable earnings power, as evidenced by its high profitability margins and a diluted EPS of CNY 0.32. Capital expenditure of CNY -107.5 million reflects significant investment in maintaining and expanding its production and R&D capabilities. The strong operating cash flow suggests these investments are being funded internally, supporting sustainable growth.

Balance Sheet And Financial Health

Chemclin maintains a strong financial position with a substantial cash and equivalents balance of CNY 400.3 million. Total debt stands at CNY 224.3 million, resulting in a conservative net cash position. This low leverage and high liquidity provide a significant buffer against market volatility and ample flexibility for strategic investments or R&D initiatives.

Growth Trends And Dividend Policy

While specific growth rates are not provided, the company's substantial capital expenditures and strong cash generation indicate a focus on reinvestment for expansion. It has also initiated a shareholder return policy, evidenced by a dividend per share of CNY 0.125, signaling a commitment to balancing growth investments with capital returns to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.12 billion, the market values the company at a price-to-sales multiple of roughly 7.2x and a price-to-earnings multiple of approximately 24.5x based on current earnings. A beta of 0.034 suggests the stock is perceived by the market as having very low volatility and sensitivity to broader market movements.

Strategic Advantages And Outlook

The company's key strategic advantages lie in its integrated product ecosystem and focus on the high-growth Chinese IVD market. Its outlook is supported by ongoing healthcare investment and demand for advanced diagnostic testing. Success will depend on its ability to continue innovating its reagent portfolio and effectively commercialize its instruments to drive recurring revenue.

Sources

Company DescriptionProvided Financial Data

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