investorscraft@gmail.com

Intrinsic ValueUMP Healthcare Holdings Limited (0722.HK)

Previous CloseHK$0.47
Intrinsic Value
Upside potential
Previous Close
HK$0.47

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

UMP Healthcare Holdings operates as an integrated healthcare provider across Hong Kong, Macau, and Mainland China through two primary segments: Corporate Healthcare Solutions and Clinical Healthcare Services. The company generates revenue by offering comprehensive medical services including virtual care, specialist consultations, dental care, diagnostic imaging, and chronic disease management to both corporate clients and self-paying patients. Operating in the competitive healthcare facilities sector, UMP has established a distinctive market position through its extensive network of approximately 1,100 service points that combine self-owned and affiliated facilities. This hybrid model enables scalable service delivery while maintaining quality control across diverse medical specialties including internal medicine, surgery, pediatrics, and specialized treatments. The company's strategic focus on corporate healthcare solutions provides stable recurring revenue streams through contracts with insurance companies and businesses, while its clinical services segment captures direct patient demand across multiple therapeutic areas. This dual-revenue approach positions UMP as a versatile healthcare provider capable of addressing both institutional and individual healthcare needs in increasingly health-conscious markets.

Revenue Profitability And Efficiency

UMP generated HKD 748.5 million in revenue for FY2024 with net income of HKD 40.6 million, reflecting a net margin of approximately 5.4%. The company demonstrated strong cash generation with operating cash flow of HKD 148.8 million, significantly exceeding net income and indicating quality earnings. Capital expenditures of HKD 57.2 million suggest ongoing investments in service expansion and facility upgrades.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.0508, with operating cash flow conversion exceeding 360% of net income, indicating robust earnings quality. The capital expenditure ratio of approximately 7.6% of revenue reflects moderate reinvestment needs while maintaining positive free cash flow generation. This balance supports both growth initiatives and shareholder returns.

Balance Sheet And Financial Health

UMP maintains a solid financial position with HKD 253.3 million in cash and equivalents against total debt of HKD 172.6 million, providing a comfortable liquidity buffer. The conservative debt level and strong cash position support operational flexibility and strategic investments. The balance sheet structure appears appropriate for the capital-intensive healthcare services industry.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy, distributing HKD 0.03 per share in dividends. The payout ratio of approximately 59% based on EPS indicates a commitment to returning capital while retaining earnings for growth. The extensive service network provides a platform for organic expansion and market penetration across Greater China regions.

Valuation And Market Expectations

With a market capitalization of HKD 407.8 million, the company trades at approximately 0.54 times revenue and 10 times trailing earnings. The beta of 0.375 suggests lower volatility compared to the broader market, reflecting the defensive nature of healthcare services. Current valuation multiples appear reasonable for a regional healthcare provider.

Strategic Advantages And Outlook

UMP's competitive advantage stems from its integrated service model and extensive network across Greater China. The combination of corporate healthcare solutions and clinical services provides revenue diversification and cross-selling opportunities. Demographic trends toward aging populations and increased healthcare spending in its operating regions support long-term growth prospects for quality healthcare providers.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial data providers

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