investorscraft@gmail.com

Intrinsic ValueUniversal Health International Group Holding Limited (2211.HK)

Previous CloseHK$1.08
Intrinsic Value
Upside potential
Previous Close
HK$1.08

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

Universal Health International Group operates as a comprehensive pharmaceutical distributor and retailer focused on northeastern China, serving a diverse client base including hospitals, clinics, and retail pharmacies. The company's revenue model centers on wholesale distribution margins and retail sales across an extensive product portfolio spanning prescription drugs, over-the-counter medications, healthcare products, medical equipment, and consumer goods. Operating in China's highly fragmented pharmaceutical distribution sector, the company maintains a regional stronghold in Liaoning province while facing intense competition from national distributors and local players. Its market position is characterized by deep regional penetration and established relationships with healthcare providers, though it operates at a smaller scale compared to industry giants. The business leverages its integrated wholesale and retail operations to capture value across the pharmaceutical supply chain while navigating China's evolving healthcare reimbursement policies and regulatory environment.

Revenue Profitability And Efficiency

The company generated HKD 1.09 billion in revenue for the period, demonstrating substantial scale in pharmaceutical distribution. However, profitability remains challenged with net income of only HKD 413,000, indicating extremely thin margins characteristic of the competitive distribution sector. Operating cash flow was negative HKD 101.7 million, suggesting potential working capital pressures or inventory management challenges in the capital-intensive pharmaceutical distribution business.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0006 reflects minimal earnings power relative to the company's revenue base. The negative operating cash flow combined with zero capital expenditures indicates the business is not currently investing in growth assets. The capital efficiency appears constrained by the low-margin nature of pharmaceutical distribution and potentially high working capital requirements in the industry.

Balance Sheet And Financial Health

The balance sheet shows HKD 36.4 million in cash against HKD 70.6 million in total debt, creating a net debt position that may constrain financial flexibility. The modest market capitalization of HKD 121.8 million suggests the company operates at a smaller scale relative to industry peers. The debt level relative to cash reserves warrants monitoring given the negative operating cash flow generation.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend payments, preserving capital amid challenging operating conditions. Growth trends appear muted given the minimal profitability and negative cash flow, suggesting the business is focused on maintaining its current market position rather than aggressive expansion. The regional focus in northeastern China may limit growth opportunities compared to national competitors.

Valuation And Market Expectations

Trading with a negative beta of -0.466, the stock shows unusual inverse correlation to market movements, potentially reflecting its micro-cap status and limited liquidity. The market capitalization of HKD 121.8 million values the company at approximately 0.11 times revenue, suggesting investors price in the challenging margin structure and limited growth prospects in the competitive pharmaceutical distribution sector.

Strategic Advantages And Outlook

The company's strategic advantages include its established regional presence and integrated wholesale-retail model in northeastern China. However, the outlook remains constrained by intense competition, regulatory pressures, and margin compression in pharmaceutical distribution. Success will depend on improving operational efficiency, managing working capital more effectively, and potentially exploring niche specialization within the broader healthcare distribution market.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial 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