investorscraft@gmail.com

Intrinsic ValueWenzhou Kangning Hospital Co., Ltd. (2120.HK)

Previous CloseHK$9.91
Intrinsic Value
Upside potential
Previous Close
HK$9.91

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

Wenzhou Kangning Hospital Co., Ltd. is a specialized healthcare provider operating within China's growing private medical sector. Its core revenue model is centered on operating and managing a network of psychiatric specialty care facilities, a high-demand niche in mental health services. The company diversifies its income streams through ancillary operations including pharmaceutical retail, property leasing and sales, and the provision of software and IT services, which support its core hospital management functions. This positions Kangning as an integrated player, not just a service provider but also a solutions and infrastructure manager within its regional healthcare ecosystem. Its focus on psychiatric care, combined with its diversified service offerings, provides a defensible market position catering to a critical and underserved segment of China's healthcare market.

Revenue Profitability And Efficiency

The company generated HKD 1.65 billion in revenue for the period, demonstrating a solid operational scale. Profitability was evident with a net income of HKD 65.6 million, translating to a net profit margin of approximately 4.0%. Operating cash flow was positive at HKD 99.6 million, indicating that core business activities are generating cash, though significant capital expenditures for growth are noted.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.88, reflecting the company's earnings power on a per-share basis. The substantial capital expenditure of HKD -192.2 million significantly exceeded operating cash flow, indicating a period of heavy investment for expansion or modernization of its healthcare facilities and supporting infrastructure.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 261.7 million against a considerable total debt load of HKD 1.12 billion. This high debt-to-cash ratio suggests a leveraged financial structure, which is common for capital-intensive businesses like healthcare facility operators undergoing expansion phases, but it necessitates careful management of liquidity and debt servicing capabilities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.47875 per share. This commitment to returning capital, even amidst significant investment activities (evidenced by high capex), suggests confidence in its cash generation ability and a balanced approach to growth and shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 800 million, the market values the company at a price-to-earnings ratio of roughly 12.2x based on its latest EPS. A remarkably low beta of 0.014 suggests the stock has historically exhibited very low correlation to broader market movements, which may appeal to certain investors seeking defensive characteristics.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on psychiatric care within China's evolving healthcare landscape, a sector with growing demand. Its integrated model, combining medical services with property and technology offerings, provides multiple revenue streams. The outlook is tied to its ability to manage debt leverage while successfully integrating its capital investments to drive future growth and profitability.

Sources

Company DescriptionProvided Financial Data

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