investorscraft@gmail.com

Intrinsic ValueAllgens Medical Technology Co. Ltd. (688613.SS)

Previous Close$22.79
Intrinsic Value
Upside potential
Previous Close
$22.79

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

Allgens Medical Technology operates as a specialized medical device company focused on developing and manufacturing innovative biomimetic synthetic bone graft platforms for global orthopedic applications. The company's core revenue model centers on producing and distributing advanced bone regeneration products including its flagship BonGold mineralized collagen scaffold, Alligator bone marrow aspirator systems, and OssaNova bone filling materials. Operating within the highly competitive medical devices sector, Allgens targets orthopedic surgeons and healthcare institutions requiring advanced solutions for compromised cancellous and cortical bone repair. The company has established a niche position by leveraging biomimetic technology that mimics natural bone structure, differentiating itself from traditional synthetic bone graft manufacturers. This specialized focus allows Allgens to address complex skeletal reconstruction needs across various surgical applications while maintaining technological leadership in mineralized collagen-based solutions within the Chinese medical device market and expanding internationally.

Revenue Profitability And Efficiency

Allgens generated CNY 206.0 million in revenue during the period but reported a net loss of CNY 12.7 million, indicating current profitability challenges. The negative operating cash flow of CNY 19.6 million suggests the company is consuming cash to fund operations, though capital expenditures of CNY 13.4 million demonstrate continued investment in production capabilities and research development.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CNY 0.09 reflects current earnings pressure despite revenue generation. Negative operating cash flow combined with strategic capital investments indicates Allgens is prioritizing growth and product development over immediate profitability, typical of emerging medical technology companies building market position and technological capabilities.

Balance Sheet And Financial Health

Allgens maintains a solid liquidity position with CNY 156.7 million in cash and equivalents against total debt of CNY 52.4 million, providing adequate short-term financial flexibility. The debt level appears manageable relative to the company's cash reserves, though ongoing cash burn requires careful monitoring to ensure sustainable operations.

Growth Trends And Dividend Policy

Despite current profitability challenges, the company maintained a dividend payment of CNY 0.06 per share, suggesting management confidence in long-term prospects. The combination of revenue generation while investing in capacity expansion indicates a growth-oriented strategy, though the net loss position highlights the transitional phase between investment and sustainable profitability.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.66 billion, the market appears to be valuing Allgens based on growth potential and technological IP rather than current financial performance. The beta of 0.571 suggests lower volatility than the broader market, possibly reflecting investor perception of the company's specialized niche and long-term growth narrative in the medical device sector.

Strategic Advantages And Outlook

Allgens' proprietary biomimetic technology platform provides competitive advantages in bone regeneration, addressing complex orthopedic needs. The company's focus on mineralized collagen-based solutions positions it well in the growing regenerative medicine market, though execution on commercial scaling and path to profitability will be critical for sustained success in the competitive medical device landscape.

Sources

Company financial reportsStock exchange disclosuresCompany description materials

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