investorscraft@gmail.com

Intrinsic ValueXi'an International Medical Investment Company Limited (000516.SZ)

Previous Close$4.89
Intrinsic Value
Upside potential
Previous Close
$4.89

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

Xi'an International Medical Investment Company Limited operates as a healthcare service provider in China's consumer cyclical sector, focusing on hospital and medical center operations. The company generates revenue primarily through patient care services across its medical facilities, positioning itself within China's rapidly growing private healthcare market. Despite its classification under department stores historically, the company's core operations are firmly rooted in medical services, reflecting China's evolving healthcare landscape where private providers complement public system capacity. The company's market position is regional, centered in Xi'an and surrounding areas, competing with both public hospitals and other private providers for market share. Its business model involves capital-intensive investments in medical infrastructure and technology to attract patients seeking specialized care, with revenue streams tied to service volumes and treatment complexity. The transition from its previous identity as an investment group underscores a strategic pivot toward healthcare as a primary growth driver in response to demographic and policy trends favoring medical service expansion.

Revenue Profitability And Efficiency

The company reported revenue of CNY 4.82 billion for the period, demonstrating significant scale in medical service operations. However, profitability remains challenged with a net loss of CNY -254 million, indicating operational inefficiencies or high cost structures relative to revenue generation. Positive operating cash flow of CNY 1.01 billion suggests core medical services generate cash despite the bottom-line loss, though capital expenditures of CNY -548 million reflect ongoing investments in facility maintenance and expansion.

Earnings Power And Capital Efficiency

Diluted EPS of -CNY 0.11 confirms the company's current lack of earnings power, with negative profitability affecting returns on invested capital. The substantial capital expenditure program indicates aggressive investment in medical infrastructure, though the negative net income raises questions about the efficiency of these investments. Operating cash flow generation provides some buffer, but sustained losses challenge long-term capital allocation effectiveness.

Balance Sheet And Financial Health

The balance sheet shows CNY 591 million in cash against total debt of CNY 3.82 billion, indicating significant leverage that may constrain financial flexibility. The debt-to-equity position appears elevated, though the healthcare sector typically carries higher leverage due to capital-intensive nature. The cash position provides limited coverage for debt obligations, suggesting potential refinancing needs or operational improvements to enhance liquidity buffers.

Growth Trends And Dividend Policy

No dividend payments were made during the period, consistent with the company's loss-making position and capital retention needs for expansion. Growth trends appear focused on capacity expansion through capital investments, though profitability challenges may limit organic growth potential. The medical services sector in China offers structural growth tailwinds, but execution on margin improvement remains critical for sustainable expansion.

Valuation And Market Expectations

With a market capitalization of CNY 11.42 billion, the market appears to be valuing future growth potential rather than current profitability. The high beta of 1.78 indicates significant volatility and sensitivity to market movements, reflecting investor uncertainty about the company's turnaround prospects. Valuation multiples based on earnings are not meaningful given negative profitability, leaving revenue-based metrics and asset values as primary valuation anchors.

Strategic Advantages And Outlook

The company's strategic position within China's healthcare reform initiatives provides potential advantages, though execution risks remain substantial. Outlook depends on achieving operational scale benefits and improving cost management to transition toward profitability. Demographic trends supporting healthcare demand are favorable, but competitive intensity and regulatory environment present ongoing challenges that will determine long-term viability.

Sources

Company filingsFinancial data providers

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