investorscraft@gmail.com

Intrinsic ValueNanjing Vishee Medical Technology Co., Ltd (688580.SS)

Previous Close$55.42
Intrinsic Value
Upside potential
Previous Close
$55.42

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

Nanjing Vishee Medical Technology operates as a specialized developer and manufacturer of medical rehabilitation devices in China's healthcare sector. The company generates revenue through the design, production, and distribution of advanced rehabilitation equipment targeting specific therapeutic areas including pelvic floor and postpartum recovery, neurological rehabilitation, and mental health treatment solutions. Its product portfolio encompasses bio-stimulation feedback devices, magnetic stimulators, and electrophysiology equipment, leveraging multiple technological approaches to address diverse clinical needs. Vishee Medical distributes primarily through an established network of dealers and distributors, serving hospitals and professional medical institutions across China. The company has built its market position since 2001 by focusing on specialized rehabilitation niches where technological innovation and clinical efficacy drive adoption. This targeted approach allows Vishee to compete effectively in segments less dominated by large multinational medical device corporations, though it operates in a competitive and regulated environment requiring continuous product development and regulatory compliance.

Revenue Profitability And Efficiency

The company reported revenue of approximately 400 million CNY with net income of 102 million CNY, demonstrating a healthy net profit margin of approximately 25.5%. Operating cash flow of 118 million CNY significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of 113 million CNY reflect ongoing investment in production capabilities and technological development.

Earnings Power And Capital Efficiency

Diluted EPS of 1.07 CNY reflects solid earnings generation relative to the share count. The substantial operating cash flow relative to net income suggests efficient working capital management and strong underlying business operations. The company's focused product portfolio appears to generate attractive returns on its specialized manufacturing and distribution model.

Balance Sheet And Financial Health

The balance sheet exhibits exceptional strength with cash and equivalents exceeding 1.07 billion CNY against minimal total debt of approximately 897,000 CNY. This conservative financial structure provides significant liquidity for operational needs and strategic initiatives. The net cash position offers substantial financial flexibility in a capital-intensive industry.

Growth Trends And Dividend Policy

The company has implemented a shareholder-friendly dividend policy, distributing 0.8 CNY per share despite its growth phase. This dividend yield, combined with the company's strong cash position, suggests confidence in sustained cash generation. The medical rehabilitation market in China offers structural growth tailwinds from aging demographics and increasing healthcare investment.

Valuation And Market Expectations

With a market capitalization of approximately 4.84 billion CNY, the company trades at a P/E ratio around 47.5x based on current earnings. This premium valuation reflects market expectations for continued growth in China's medical rehabilitation sector and the company's specialized positioning. The low beta of 0.263 suggests relative defensive characteristics compared to broader market indices.

Strategic Advantages And Outlook

Vishee Medical benefits from its specialized focus on rehabilitation devices and established distribution network in China's growing healthcare market. The company's strong balance sheet provides strategic optionality for product development and market expansion. Regulatory expertise and clinical relationships represent key advantages in the evolving Chinese medical device landscape.

Sources

Company financial reportsStock exchange disclosuresCompany description 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