investorscraft@gmail.com

Intrinsic ValueCareRay Digital Medical Technology Co., Ltd. (688607.SS)

Previous Close$63.58
Intrinsic Value
Upside potential
Previous Close
$63.58

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

CareRay Digital Medical Technology operates as a specialized manufacturer of digital X-ray flat panel detectors, serving multiple imaging diagnostic markets including medical, veterinary, security, and industrial applications. The company generates revenue through the development, production, and sale of advanced detector products, including wireless, wired, dynamic, and specialized breast imaging detectors, complemented by accessories and tablet cases. Operating within the competitive medical devices sector, CareRay has established a niche position by offering comprehensive detector solutions that cater to diverse imaging needs across different vertical markets. The company's strategic focus on technological innovation and product diversification enables it to address evolving customer requirements in digital radiography, positioning itself as a specialized supplier rather than a broad-based medical device conglomerate. This targeted approach allows CareRay to maintain relevance in both medical and non-medical imaging segments while competing with larger multinational corporations through specialized expertise and cost-effective solutions.

Revenue Profitability And Efficiency

CareRay generated CNY 298.1 million in revenue with net income of CNY 17.7 million, reflecting a net margin of approximately 5.9%. The company maintained positive operating cash flow of CNY 22.6 million despite significant capital expenditures of CNY 96.2 million, indicating ongoing investment in production capacity and technological development to support future growth initiatives.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 0.20, demonstrating modest earnings generation relative to its market capitalization. Substantial capital expenditures relative to operating cash flow suggest aggressive investment in production capabilities, which may enhance future earnings power but currently pressure near-term capital efficiency metrics.

Balance Sheet And Financial Health

CareRay maintains a strong liquidity position with CNY 271.9 million in cash and equivalents against minimal total debt of CNY 11.8 million, resulting in a robust net cash position. This conservative financial structure provides significant flexibility for operational needs and strategic investments while minimizing financial risk.

Growth Trends And Dividend Policy

The company demonstrates a balanced approach to capital allocation, paying a dividend of CNY 0.061 per share while simultaneously making substantial capital investments. This combination suggests management's confidence in both current cash generation capabilities and future growth prospects within the digital medical imaging market.

Valuation And Market Expectations

With a market capitalization of CNY 2.56 billion, the company trades at approximately 8.6 times revenue and 145 times earnings, reflecting market expectations for significant future growth in the digital medical imaging sector. The beta of 0.652 indicates lower volatility than the broader market, suggesting perceived stability in its business model.

Strategic Advantages And Outlook

CareRay's specialized focus on digital X-ray detectors across multiple applications provides diversification benefits and reduces dependence on any single market segment. The company's technological expertise and manufacturing capabilities position it to benefit from the ongoing global transition from analog to digital imaging systems across medical and industrial sectors.

Sources

Company description and financial data providedShanghai Stock Exchange filingsAnnual report assumptions based on provided metrics

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