investorscraft@gmail.com

Intrinsic ValueKaisa Health Group Holdings Limited (0876.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

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

Kaisa Health Group Holdings Limited operates as a specialized manufacturer and trader of dental prosthetics, serving both domestic Chinese and international markets. The company's core product portfolio encompasses comprehensive dental restoration solutions, including crowns and bridges, removable full and partial dentures, dental implants, and precision full-cast restorations. This positions Kaisa Health within the competitive medical instruments and supplies sector, specifically targeting the growing demand for advanced dental care products across diverse patient demographics and healthcare providers. Beyond its manufacturing operations, the company has expanded into public health and medical services, leveraging its expertise to offer medical technology development, healthcare project consulting, and other value-added medical services. This diversified approach allows Kaisa Health to capture multiple revenue streams while maintaining its foundational strength in dental prosthetics manufacturing. The company's international trade activities further enhance its market reach, although it remains primarily focused on the substantial opportunities within China's expanding healthcare infrastructure. Kaisa Health's strategic positioning combines traditional manufacturing with modern medical services, creating a integrated healthcare solutions provider in a rapidly evolving industry landscape.

Revenue Profitability And Efficiency

The company generated HKD 185.4 million in revenue but reported a net loss of HKD 46.4 million, indicating significant profitability challenges. Operating cash flow was negative HKD 32.3 million, reflecting operational inefficiencies and potential working capital pressures in its dental prosthetics and medical services segments.

Earnings Power And Capital Efficiency

With a diluted EPS of -HKD 0.0092 and negative operating cash flow, the company demonstrates weak earnings power. The absence of capital expenditures suggests limited investment in growth assets, potentially impacting future competitive positioning in the dental prosthetics market.

Balance Sheet And Financial Health

The balance sheet shows HKD 149.6 million in cash against modest total debt of HKD 10.6 million, providing liquidity buffer. However, the negative cash flow from operations raises concerns about the sustainability of this cash position without additional financing or operational improvements.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position. The negative financial metrics across revenue, profitability, and cash flow indicate contraction rather than growth, suggesting the need for strategic restructuring to reverse current trends.

Valuation And Market Expectations

The market capitalization of HKD 226.9 million reflects investor skepticism given the company's financial performance. The low beta of 0.302 suggests relative insulation from market volatility but may also indicate limited investor interest or trading activity in this small-cap healthcare stock.

Strategic Advantages And Outlook

The company's long-established presence since 1971 provides industry experience, though current financial performance undermines this advantage. Success depends on reversing operational losses, potentially through restructuring its medical services division or optimizing its core dental prosthetics manufacturing to achieve sustainable profitability.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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