investorscraft@gmail.com

Intrinsic ValueHangzhou Biotest Biotech Co.,Ltd. (688767.SS)

Previous Close$35.47
Intrinsic Value
Upside potential
Previous Close
$35.47

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 Biotest Biotech operates as a specialized in vitro diagnostics (IVD) company focused on developing, manufacturing, and distributing diagnostic assays, reagents, and analytical equipment. The company serves both domestic Chinese and international markets with a diverse portfolio spanning fertility health, oncology, cardiology, inflammation monitoring, biochemistry, and infectious disease testing. Its product lineup includes rapid COVID-19 antibody and antigen kits, drug screening tests for urine, saliva, and hair samples, as well as vitamin D diagnostic solutions. Biotest enhances its reagent offerings with proprietary immunochromatography readers and fluorescence immunoassay quantitative analyzers, creating an integrated diagnostic ecosystem. Operating within China's rapidly expanding healthcare diagnostics sector, the company leverages its technological capabilities to address growing demand for accurate and accessible medical testing. Its market position is characterized by a focus on rapid test technologies and equipment integration, competing in a fragmented but growing IVD landscape where innovation and regulatory compliance are critical success factors.

Revenue Profitability And Efficiency

The company generated CNY 559.4 million in revenue with net income of CNY 169.5 million, demonstrating strong profitability with a net margin of approximately 30.3%. This efficiency is notable within the competitive diagnostics sector, reflecting effective cost management and value-added product offerings. The diluted EPS of CNY 1.61 further confirms solid earnings generation on a per-share basis.

Earnings Power And Capital Efficiency

Operating cash flow of CNY 128.8 million indicates healthy cash generation from core operations, though significant capital expenditures of CNY -245.1 million suggest substantial investment in capacity expansion or technological upgrades. This investment pattern reflects the capital-intensive nature of diagnostic equipment manufacturing and R&D activities necessary for maintaining competitive advantage.

Balance Sheet And Financial Health

The company maintains exceptional financial health with CNY 1.59 billion in cash and equivalents against minimal total debt of CNY 440,516, resulting in a robust net cash position. This strong liquidity provides significant flexibility for strategic investments, R&D initiatives, and potential market expansion opportunities without relying on external financing.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a substantial dividend per share of CNY 1.07143, representing a payout ratio of approximately 66.5% based on diluted EPS. This policy indicates management's confidence in sustainable cash generation while balancing reinvestment needs for future growth in the expanding diagnostics market.

Valuation And Market Expectations

With a market capitalization of CNY 6.21 billion, the company trades at approximately 11.1 times revenue and 36.6 times earnings, reflecting growth expectations in China's healthcare diagnostics sector. The beta of 0.597 suggests lower volatility than the broader market, potentially indicating perceived stability in its business model.

Strategic Advantages And Outlook

The company's integrated approach combining reagents with proprietary analytical equipment creates competitive advantages through system compatibility and customer retention. Strong R&D capabilities and diverse product portfolio position it well for continued growth in China's expanding healthcare diagnostics market, though it must navigate regulatory requirements and intensifying competition.

Sources

Company financial reportsStock exchange disclosuresCompany description documentation

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