investorscraft@gmail.com

Intrinsic ValueJBM (Healthcare) Limited (2161.HK)

Previous CloseHK$2.68
Intrinsic Value
Upside potential
Previous Close
HK$2.68

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

JBM (Healthcare) Limited operates as a specialized healthcare company focused on the development, manufacturing, and distribution of a diverse portfolio of wellness products across Asia. Its core revenue model is built on the sale of consumer healthcare items, proprietary Chinese medicines, over-the-counter pharmaceuticals, and diagnostic devices, supplemented by trading and retail activities in medical supplies and herbal products. The company occupies a niche position within the competitive Asian healthcare market, leveraging its expertise in traditional Chinese medicine alongside modern consumer health solutions to serve a broad customer base. Its vertically integrated approach, encompassing manufacturing, wholesaling, and retailing, allows it to capture value across multiple stages of the supply chain. This strategic focus on both traditional and modern healthcare segments provides a diversified revenue stream and positions the company to benefit from growing consumer health awareness and demand for integrative medicine in the region.

Revenue Profitability And Efficiency

The company generated HKD 782.3 million in revenue with a net income of HKD 197.3 million, reflecting a robust net profit margin of approximately 25.2%. Strong operating cash flow of HKD 226.9 million significantly exceeded capital expenditures, indicating healthy cash generation from core operations and efficient management of working capital.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.24, demonstrating solid earnings power. The substantial operating cash flow, which far exceeded net income, highlights high-quality earnings and efficient conversion of profits into cash, supporting reinvestment and shareholder returns without straining liquidity.

Balance Sheet And Financial Health

The balance sheet shows a conservative structure with HKD 205.8 million in cash and equivalents against total debt of HKD 171.7 million, resulting in a net cash position. This low leverage provides significant financial flexibility and a strong buffer against market volatility or investment opportunities.

Growth Trends And Dividend Policy

The company has established a shareholder-friendly capital allocation policy, evidenced by a dividend per share of HKD 0.17. This represents a substantial payout ratio of approximately 71% of earnings, signaling a commitment to returning capital to shareholders while retaining sufficient earnings for future growth initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.49 billion, the stock trades at a price-to-earnings ratio of around 10.6 based on trailing earnings. A beta of 0.349 suggests the market perceives it as a defensive stock with lower volatility relative to the broader market.

Strategic Advantages And Outlook

As a subsidiary of JBM Group, the company benefits from integrated operations and a focus on both traditional and modern healthcare segments. Its net cash position and strong cash flow provide a solid foundation for navigating market dynamics and pursuing strategic growth in the expanding Asian healthcare sector.

Sources

Company FilingsHong Kong Stock Exchange

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