investorscraft@gmail.com

Intrinsic ValueInnovation Medical Management Co., Ltd. (002173.SZ)

Previous Close$28.02
Intrinsic Value
Upside potential
Previous Close
$28.02

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

Innovation Medical Management Co., Ltd. operates as a specialized healthcare provider in China, focusing on the management and operation of both urban specialist and general hospitals. Founded in 1997 and based in Zhuji, the company's core revenue model is derived from delivering medical services across its network. This positions it within the broader consumer cyclical sector, serving patient demand for quality healthcare. Despite its classification in the luxury goods industry, its operations are fundamentally tied to the essential healthcare market, navigating the complex regulatory and competitive landscape of China's private hospital sector. The company's market position is that of a regional player, aiming to capture value by addressing specific medical needs within its operational footprint. Its long-standing presence since the late 1990s provides a foundation of operational experience, though it operates in a highly fragmented market with significant competition from both public institutions and other private providers. The strategic focus on urban centers suggests a targeting of populations with higher disposable income, aligning with consumer cyclical trends despite the essential nature of its services.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 816 million but experienced a net loss of approximately CNY 94 million, resulting in negative diluted earnings per share of CNY -0.21. Operational efficiency appears challenged, as indicated by negative operating cash flow of CNY -7.3 million, which suggests that core hospital activities were not generating sufficient cash during the period to cover operating expenses, highlighting significant profitability pressures.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained, evidenced by the substantial net loss. Capital expenditures of nearly CNY -47 million indicate ongoing investment in medical facilities and equipment. However, the combination of negative earnings and cash flow from operations raises questions about the near-term return on these invested capital outlays and the overall efficiency of its asset base in generating profits.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 138 million against total debt of CNY 64.2 million, suggesting a moderate level of liquidity and a manageable debt burden. The net cash position provides some financial flexibility, but the negative cash flows from operations are a concern for sustaining liquidity without external financing, indicating potential strain on financial health despite the apparent low leverage.

Growth Trends And Dividend Policy

Current financial performance does not indicate a positive growth trajectory, with the company reporting a loss for the period. Reflecting this challenging financial state, the dividend per share is zero, confirming that capital is being retained, likely to fund operations and potential turnaround efforts rather than being distributed to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately CNY 11.0 billion, the market valuation appears significantly disconnected from the company's current revenue base and negative profitability. A beta of 0.613 suggests the stock is less volatile than the broader market, which may indicate investor perception of it as a defensive play, though this contrasts sharply with its loss-making operational profile.

Strategic Advantages And Outlook

The company's primary strategic advantage is its established presence in the Chinese healthcare market since 1997. The outlook is clouded by operational losses and negative cash generation. A successful turnaround would depend on improving patient volumes, service pricing, and cost management to achieve sustainable profitability in a competitive sector, making the near-term future highly uncertain.

Sources

Publicly disclosed financial 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