investorscraft@gmail.com

Intrinsic ValuePeijia Medical Limited (9996.HK)

Previous CloseHK$6.60
Intrinsic Value
Upside potential
Previous Close
HK$6.60

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

Peijia Medical Limited operates as an innovative medical device company specializing in transcatheter valve therapeutic and neurointerventional products for minimally invasive cardiovascular and neurological procedures. The company's core revenue model derives from the development, manufacturing, and commercialization of advanced implantable devices including TAVR systems, mitral and tricuspid valve solutions, and neurovascular intervention products. Operating within China's rapidly expanding structural heart disease market, Peijia competes against both domestic innovators and global medtech giants by offering a comprehensive portfolio of next-generation technologies. The company's strategic positioning focuses on addressing the significant unmet clinical needs in valvular heart disease through proprietary platforms like TaurusElite and HighLife systems, while simultaneously building a neurovascular franchise with products such as detachable coils and stent retrievers. This dual-therapy approach allows Peijia to leverage cross-selling opportunities and establish itself as a comprehensive solution provider in China's interventional medicine landscape.

Revenue Profitability And Efficiency

Peijia generated HKD 615.5 million in revenue for FY2024 while reporting a net loss of HKD 226.6 million, reflecting the company's ongoing investment phase in product development and market expansion. The negative operating cash flow of HKD 5.2 million and substantial capital expenditures of HKD 249.1 million indicate aggressive investment in manufacturing capabilities and R&D infrastructure to support future growth initiatives in both cardiovascular and neurointerventional segments.

Earnings Power And Capital Efficiency

The company's diluted EPS of -HKD 0.34 demonstrates current earnings challenges typical of growth-stage medical device companies prioritizing market penetration over immediate profitability. Significant R&D investments and commercialization costs for multiple product launches have temporarily depressed earnings power, though these investments are essential for establishing long-term competitive positioning in China's structural heart market.

Balance Sheet And Financial Health

Peijia maintains a solid liquidity position with HKD 666.7 million in cash and equivalents against HKD 253.4 million in total debt, providing adequate runway for continued operations. The balance sheet structure supports ongoing clinical trials and regulatory submissions while allowing strategic flexibility for potential partnership opportunities or selective M&A activities in the competitive medtech landscape.

Growth Trends And Dividend Policy

As a growth-oriented company in the capital-intensive medical device sector, Peijia retains all earnings for reinvestment into R&D and commercial expansion, reflected in its zero dividend policy. The company's growth trajectory is driven by sequential product launches and expanding adoption of minimally invasive valve procedures in China, though near-term profitability remains secondary to market share capture and technology advancement.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.8 billion, investors appear to be valuing Peijia based on its pipeline potential and positioning in China's structural heart market rather than current financial metrics. The low beta of 0.376 suggests relative insulation from broader market volatility, though regulatory approvals and commercialization execution remain key valuation drivers for this development-stage company.

Strategic Advantages And Outlook

Peijia's comprehensive product portfolio across TAVR, TMVR, and neurointerventional segments provides diversification benefits and cross-selling opportunities within China's hospital networks. The company's outlook depends on successful commercialization of recently launched products, regulatory approvals for pipeline devices, and ability to capture market share from both domestic competitors and multinational corporations in China's rapidly evolving structural heart disease treatment market.

Sources

Company annual reportHong Kong Stock Exchange filingsCompany website description

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