investorscraft@gmail.com

Intrinsic ValueHuman Health Holdings Limited (1419.HK)

Previous CloseHK$0.81
Intrinsic Value
Upside potential
Previous Close
HK$0.81

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

Human Health Holdings Limited operates as a comprehensive healthcare services provider in Hong Kong, generating revenue through a multi-specialty medical center network. The company's business model integrates general practice, specialty medical services, dental care, and diagnostic imaging across 58 medical centers and 103 service points. Operating in the competitive Hong Kong healthcare sector, the company positions itself as a one-stop healthcare solution provider, offering services ranging from preventative health and telemedicine to advanced surgical specialties and medical aesthetics. This diversified service portfolio allows for cross-referral opportunities and recurring revenue streams from both individual patients and corporate clients through occupational health services. The company's market position leverages Hong Kong's aging population and growing healthcare demands, competing with both public hospitals and private clinics by offering accessible, integrated care. Their subsidiary structure under Treasure Group Global Limited provides operational scale while maintaining focused service delivery across general medicine, specialized treatments, and dental services.

Revenue Profitability And Efficiency

The company generated HKD 590.8 million in revenue with net income of HKD 24.2 million, reflecting a net margin of approximately 4.1%. Operating cash flow of HKD 11.3 million was significantly lower than net income, indicating working capital absorption. Capital expenditures of HKD 39.5 million suggest ongoing investment in medical equipment and facility expansion to support service capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0637 demonstrates modest earnings generation relative to the company's operational scale. The negative operating cash flow to net income conversion ratio raises questions about cash collection efficiency in the healthcare services model. The capital expenditure intensity relative to operating cash flow indicates substantial ongoing investment requirements for maintaining competitive medical facilities.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 489.6 million in cash against HKD 146.5 million in total debt, providing substantial financial flexibility. The net cash position supports operational stability and potential expansion opportunities. The balance sheet structure appears conservative with significant cash reserves relative to debt obligations.

Growth Trends And Dividend Policy

The dividend per share of HKD 0.028 represents a payout ratio of approximately 44%, indicating a shareholder-friendly distribution policy. The company's growth trajectory appears measured, balancing service expansion with capital preservation. The healthcare sector's defensive characteristics provide stable revenue foundations amid economic cycles.

Valuation And Market Expectations

With a market capitalization of HKD 398.5 million, the company trades at approximately 0.67 times revenue and 16.5 times earnings. The negative beta of -0.052 suggests low correlation with broader market movements, typical of defensive healthcare stocks. Valuation metrics reflect market expectations for steady rather than explosive growth in the healthcare services sector.

Strategic Advantages And Outlook

The company's extensive network of 58 medical centers provides competitive scale advantages in Hong Kong's fragmented healthcare market. Integrated service offerings across general practice, specialties, and dental care create cross-selling opportunities and patient retention benefits. Demographic trends supporting healthcare demand and the company's established operational footprint position it for sustainable growth within the region's evolving healthcare landscape.

Sources

Company annual reportHong Kong Stock Exchange filingsFinancial statements

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