investorscraft@gmail.com

Intrinsic ValueSisram Medical Ltd (1696.HK)

Previous CloseHK$4.17
Intrinsic Value
Upside potential
Previous Close
HK$4.17

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

Sisram Medical Ltd operates as a specialized medical technology company focused on the global aesthetic and minimally invasive treatment market. The company designs, develops, and manufactures a comprehensive portfolio of energy-based medical systems and non-energy devices under established brands including Alma, Soprano, and Harmony. Its core revenue model combines equipment sales with complementary cosmeceutical products, targeting dermatologists, plastic surgeons, and aesthetic clinics worldwide. Operating in the highly competitive medical devices sector, Sisram has established a diversified geographic footprint across Asia Pacific, Europe, North America, and emerging markets. The company's market positioning leverages its Israeli technological heritage and manufacturing capabilities to deliver innovative solutions for hair removal, skin rejuvenation, body contouring, and various aesthetic treatments. This strategic focus on the growing global aesthetic medicine market allows Sisram to capitalize on increasing demand for non-invasive cosmetic procedures and advanced medical technologies.

Revenue Profitability And Efficiency

The company generated HKD 349.1 million in revenue for the period, demonstrating its commercial presence in the aesthetic medical equipment market. Net income reached HKD 25.1 million, reflecting operational efficiency despite competitive market conditions. Operating cash flow of HKD 33.1 million indicates solid cash generation from core business activities, supporting ongoing operations and strategic initiatives in the medical technology sector.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0536 reflects the company's earnings capacity relative to its shareholder base. The positive operating cash flow of HKD 33.1 million, coupled with modest capital expenditures of HKD 2.7 million, demonstrates efficient capital deployment. This balance suggests prudent investment in maintaining technological competitiveness while generating cash returns from existing product lines and market positions.

Balance Sheet And Financial Health

The company maintains a conservative financial structure with HKD 70.2 million in cash and equivalents against total debt of HKD 43.2 million. This liquidity position provides operational flexibility and financial stability. The moderate debt level indicates capacity for strategic investments while maintaining balance sheet strength in the capital-intensive medical devices industry.

Growth Trends And Dividend Policy

The company demonstrates a commitment to shareholder returns with a dividend per share of HKD 0.126, representing a significant portion of earnings. This dividend policy suggests management's confidence in sustainable cash generation. Growth prospects are tied to global expansion of aesthetic medical markets and technological innovation in minimally invasive treatment systems.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.81 billion, the market values the company at a premium reflecting its niche positioning in the aesthetic medical devices sector. The beta of 1.148 indicates moderate sensitivity to market movements, typical for healthcare technology companies with global exposure and growth-oriented investor expectations.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified product portfolio, global distribution network, and technological expertise in energy-based medical systems. The outlook remains positive given growing global demand for aesthetic treatments, though competition and regulatory environments present ongoing challenges. Innovation and market expansion will be critical for maintaining competitive positioning.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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