investorscraft@gmail.com

Intrinsic ValueHangzhou Alltest Biotech Co., Ltd. (688606.SS)

Previous Close$69.41
Intrinsic Value
Upside potential
Previous Close
$69.41

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

Hangzhou Alltest Biotech operates as a specialized in vitro diagnostic (IVD) company, focusing on the research, development, production, and global marketing of rapid diagnostic test (RDT) reagents. Its core revenue model is driven by the sale of its proprietary test kits across five key product series: women's health, infectious diseases, drugs of abuse, cancer markers, and cardiovascular diseases. The company competes in the highly fragmented but growing global IVD market, serving healthcare providers, laboratories, and distributors with point-of-care testing solutions that prioritize speed and accessibility. Its strategic positioning leverages China's manufacturing capabilities for cost-effective production while targeting international expansion, particularly in emerging markets where rapid diagnostics are critical for healthcare infrastructure. This focus on niche, high-demand diagnostic areas allows Alltest to maintain a specialized presence rather than competing directly with larger, full-service IVD conglomerates.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of CNY 866.6 million and net income of CNY 302.5 million, translating to a high net profit margin of approximately 35%. This indicates strong pricing power and cost control within its specialized diagnostic niche. Operating cash flow of CNY 329.5 million significantly exceeds capital expenditures, reflecting efficient cash generation from core operations.

Earnings Power And Capital Efficiency

Alltest demonstrates exceptional earnings power with diluted EPS of CNY 3.82, supported by high profitability margins. The company's capital efficiency is evident as operating cash flow comfortably funds its investment activities (CNY -220.7 million in capex), allowing for self-sustained growth without relying on external financing for routine expansions.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong with CNY 920.4 million in cash and equivalents against minimal total debt of CNY 1.8 million, resulting in a net cash position. This conservative financial structure provides significant liquidity buffers and strategic flexibility for potential acquisitions or R&D investments without leverage concerns.

Growth Trends And Dividend Policy

The company has implemented a substantial dividend policy, distributing CNY 3 per share, which represents a high payout ratio relative to its EPS. This return of capital to shareholders suggests a mature capital allocation approach, though it may indicate limited immediate reinvestment opportunities for all generated cash flows.

Valuation And Market Expectations

With a market capitalization of approximately CNY 5.27 billion, the market values the company at roughly 6.1 times revenue and 17.4 times earnings. The low beta of 0.451 suggests the stock is perceived as less volatile than the broader market, possibly reflecting its defensive healthcare sector characteristics and stable cash flows.

Strategic Advantages And Outlook

Alltest's primary advantages include its specialized focus on rapid diagnostics, strong profitability, and rock-solid balance sheet. The outlook depends on maintaining technological relevance in the evolving IVD landscape and successfully expanding its international footprint while managing the balance between shareholder returns and growth investments.

Sources

Company financial statementsShanghai Stock Exchange disclosures

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