investorscraft@gmail.com

Intrinsic ValueChina Health Group Limited (0673.HK)

Previous CloseHK$0.61
Intrinsic Value
Upside potential
Previous Close
HK$0.61

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Health Group Limited operates as a specialized healthcare investment holding company with a diversified portfolio primarily focused on the People's Republic of China. Its core operations encompass the distribution and servicing of advanced medical equipment and essential consumables, catering to the growing demand for healthcare infrastructure. The company further extends its vertical integration through the direct operation and management of hospitals, creating a synergistic ecosystem that spans from equipment supply to clinical service delivery. Beyond its primary healthcare focus, the group engages in selective non-core activities including business factoring services and strategic property investments, which provide additional revenue streams. Operating from its headquarters in Hong Kong, the company navigates the complex and highly competitive Chinese medical market, positioning itself as an integrated service provider rather than a pure distributor. This multifaceted approach aims to capture value across different segments of the healthcare value chain, though it operates in a sector characterized by intense competition and regulatory oversight.

Revenue Profitability And Efficiency

The company reported revenue of HKD 38.9 million for the period, indicating a relatively small operational scale. Profitability was severely challenged, with a significant net loss of HKD 67.8 million and negative diluted EPS of HKD 0.14. Operating cash flow was also negative at HKD -6.8 million, further highlighting operational inefficiencies and potential liquidity strain within the current business model.

Earnings Power And Capital Efficiency

Current metrics reflect weak earnings power, as evidenced by the substantial net loss. Capital expenditures of HKD -1.6 million were modest, suggesting limited investment in growth assets. The negative operating cash flow, which exceeded capital spending, indicates that operations are not generating sufficient internal cash to fund even essential investments, raising concerns about sustainable capital allocation.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of only HKD 1.0 million against total debt of HKD 6.5 million. This low cash coverage of debt obligations, combined with persistent cash outflows from operations, signals heightened financial stress and potential solvency risks that require careful management and possibly external financing.

Growth Trends And Dividend Policy

The company is not currently paying a dividend, which is consistent with its loss-making position and need to conserve cash. The negative growth trajectory in profitability and cash flow suggests the company is in a challenging phase, likely focused on restructuring or stabilizing its core operations rather than pursuing aggressive expansion or returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 233.7 million, the market valuation appears to be factoring in potential future recovery or asset value, given the company's current weak financial performance. The negative beta of -1.132 is unusual and may indicate a low correlation with the broader market, but it should be interpreted with caution due to the stock's potentially limited liquidity.

Strategic Advantages And Outlook

The company's integrated model spanning distribution, servicing, and hospital operations could provide a strategic advantage if successfully executed. However, the current financial performance indicates significant execution challenges. The outlook remains uncertain, dependent on the company's ability to streamline operations, improve profitability in its core healthcare segments, and manage its financial leverage effectively in a competitive market.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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