investorscraft@gmail.com

Intrinsic ValueEverjoy Health Group Co., Ltd. (002162.SZ)

Previous Close$5.03
Intrinsic Value
Upside potential
Previous Close
$5.03

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

Everjoy Health Group operates as a diversified enterprise with core operations spanning ceramic tile manufacturing, healthcare services, and real estate investment. The company maintains a dual focus on industrial production through its established tile business while strategically expanding into China's growing medical and pension services sector. This hybrid model positions Everjoy at the intersection of traditional manufacturing and service-oriented healthcare, leveraging its industrial foundation to support ventures in elderly care and medical facilities. Within China's competitive construction materials market, the company faces pressure from both domestic manufacturers and evolving consumer preferences, while its healthcare segment operates in a rapidly expanding but regulated environment. The company's market position reflects this transitional phase, balancing its legacy industrial operations with strategic investments in healthcare properties and services that target demographic shifts toward an aging population. This diversification strategy aims to create synergies between its real estate holdings and service offerings, though execution across distinct sectors presents ongoing operational challenges.

Revenue Profitability And Efficiency

The company generated revenue of approximately CNY 1.20 billion for the period but reported a net loss of CNY 147 million, indicating significant profitability challenges. Operating cash flow remained positive at CNY 82 million, suggesting some operational cash generation despite the bottom-line deficit. Capital expenditures of CNY 32 million were modest relative to revenue, reflecting constrained investment activity across its diversified business segments during this period of financial pressure.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at -CNY 0.16, reflecting the company's current lack of earnings power amid its strategic transition. The negative profitability metrics indicate capital efficiency challenges as the company balances its traditional tile manufacturing operations with newer healthcare investments. The modest positive operating cash flow provides some buffer, but sustained losses question the current efficiency of deployed capital across its business portfolio.

Balance Sheet And Financial Health

Everjoy maintains a cash position of CNY 234 million against total debt of CNY 531 million, indicating a leveraged balance sheet structure. The debt-to-cash ratio suggests limited liquidity headroom, though the positive operating cash flow provides some financial flexibility. The company's financial health appears constrained by its debt load relative to its cash resources and current profitability challenges.

Growth Trends And Dividend Policy

The company suspended dividend payments during this period, consistent with its loss-making position and focus on preserving capital. Current trends reflect a transitional phase as Everjoy navigates between its established tile business and newer healthcare ventures. The absence of shareholder returns underscores the priority given to operational stabilization and strategic repositioning amid challenging market conditions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 4.10 billion, the market appears to be assigning some premium to the company's strategic repositioning into healthcare, despite current profitability challenges. The beta of 0.853 suggests moderate volatility relative to the broader market, reflecting investor perception of its hybrid business model's risk profile. Valuation metrics likely incorporate expectations for successful execution of its healthcare diversification strategy.

Strategic Advantages And Outlook

Everjoy's primary strategic advantage lies in its diversified approach targeting China's aging population through healthcare services, though execution risks remain substantial. The outlook depends on effectively managing the transition from traditional manufacturing to service-oriented healthcare while addressing current profitability issues. Success will require demonstrating tangible progress in integrating its real estate assets with medical and pension services to create sustainable value streams.

Sources

Company filingsMarket data

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