investorscraft@gmail.com

Intrinsic ValueTATA Health International Holdings Limited (1255.HK)

Previous CloseHK$1.66
Intrinsic Value
Upside potential
Previous Close
HK$1.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

TATA Health International Holdings Limited operates a diversified portfolio across footwear retail, healthcare products, financial services, and online medical services, primarily serving the Hong Kong and Macau markets. The company's core revenue model combines traditional brick-and-mortar retail through its 30 physical outlets with emerging digital health services, creating a hybrid consumer and healthcare platform. Its footwear segment focuses on premium international brands like Clarks and Josef Seibel, targeting middle-to-upper-income consumers in strategic urban locations. The healthcare and online medical services represent a strategic pivot toward higher-margin digital health solutions, while the financial services division provides supplementary revenue through investment advisory and corporate finance services. This multi-segment approach positions TATA Health as a niche player bridging consumer retail and healthcare services, though its market presence remains concentrated geographically with limited scale compared to regional competitors.

Revenue Profitability And Efficiency

The company generated HKD 144.6 million in revenue for FY2022 with net income of HKD 9.6 million, reflecting a net margin of approximately 6.6%. Operating cash flow of HKD 13.0 million exceeded net income, indicating reasonable cash conversion efficiency. Capital expenditures were minimal at HKD 0.9 million, suggesting asset-light operations with limited reinvestment requirements for maintaining current operations.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.04, demonstrating modest earnings generation relative to the company's market capitalization. The positive operating cash flow and minimal capital expenditure requirements indicate adequate capital efficiency, though the diversified business model may face challenges in achieving optimal returns across all segments due to differing capital intensity and margin profiles.

Balance Sheet And Financial Health

The balance sheet shows HKD 33.6 million in cash against HKD 51.0 million in total debt, indicating a net debt position that warrants monitoring. The debt level represents a significant portion of the capital structure, though the company's positive cash flow generation provides some capacity to service obligations. The current financial position suggests moderate leverage with adequate liquidity for near-term operations.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, retaining all earnings for operational needs and potential growth initiatives. The diversification into online medical services represents a strategic growth vector, though the core footwear retail business faces challenges from changing consumer preferences and competitive pressures. Historical performance suggests cautious expansion with focus on maintaining profitability rather than aggressive growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 72.9 million, the company trades at a price-to-sales ratio of about 0.5 and a P/E ratio of approximately 7.6 based on FY2022 earnings. The negative beta of -0.11 suggests low correlation with broader market movements, potentially reflecting the company's unique business mix and limited analyst coverage.

Strategic Advantages And Outlook

The company's main advantages include its established retail footprint in Hong Kong and Macau, brand partnerships with international footwear labels, and early positioning in online medical services. However, its small scale, geographic concentration, and diversified but potentially unfocused business model present execution challenges. The outlook depends on successful integration of healthcare services with traditional retail and navigating competitive pressures in both consumer and healthcare sectors.

Sources

Company Annual ReportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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