investorscraft@gmail.com

Intrinsic ValueRici Healthcare Holdings Limited (1526.HK)

Previous CloseHK$0.86
Intrinsic Value
Upside potential
Previous Close
HK$0.86

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

Rici Healthcare Holdings Limited is a specialized healthcare provider operating within China's expansive private medical sector. The company's core revenue model is built on operating a network of general and specialty hospitals, medical examination centers, and clinics, generating income from patient services, diagnostic procedures, and health consultations. This positions it to capitalize on China's growing demand for high-quality, private healthcare services beyond the public system. Its portfolio of 68 examination centers as of 2021 signifies a significant physical footprint, providing comprehensive care that includes nursing and diagnostic services. The company's strategic focus on medical examinations and specialized treatment centers allows it to occupy a distinct niche, catering to a middle-class demographic increasingly willing to pay for premium, efficient medical care. This operational strategy supports a diversified service offering that enhances patient retention and creates multiple revenue streams within the healthcare delivery value chain.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 2.92 billion for the period, demonstrating strong top-line performance from its healthcare operations. Profitability is solid, with net income reaching HKD 297 million, translating to a healthy net profit margin. Operating cash flow of HKD 791 million significantly exceeds capital expenditures, indicating efficient conversion of earnings into cash and strong operational funding capacity.

Earnings Power And Capital Efficiency

Rici Healthcare exhibits considerable earnings power, generating substantial operating cash flow that comfortably funds its investment needs. Diluted earnings per share of HKD 0.19 reflects the profitability distributed to shareholders. The company's capital allocation appears disciplined, with capex of HKD 206 million focused on maintaining and potentially expanding its network of medical facilities.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 1.11 billion. However, this is offset by a considerable total debt burden of HKD 2.30 billion, indicating a leveraged financial structure. The overall health requires careful assessment of cash flow's ability to service debt obligations comfortably.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital returns policy, distributing a dividend of HKD 0.09 per share. This payout, against the backdrop of its earnings and cash flow, suggests a commitment to returning capital while likely retaining sufficient funds for reinvestment into its asset-intensive hospital and clinic network to support future growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.61 billion, the market valuation implies specific expectations for future growth and profitability. A beta of 0.669 suggests the stock has been less volatile than the broader market, which may reflect its position in the relatively defensive healthcare sector.

Strategic Advantages And Outlook

Rici's primary strategic advantage lies in its established network of medical facilities within China's growing private healthcare market. Its outlook is tied to demographic trends, rising incomes, and increased demand for quality medical services. Success will depend on effectively managing its debt load while capitalizing on expansion opportunities in a competitive sector.

Sources

Company DescriptionFinancial Data Provided

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