investorscraft@gmail.com

Intrinsic ValueBeijing Airdoc Technology Co., Ltd. (2251.HK)

Previous CloseHK$11.52
Intrinsic Value
Upside potential
Previous Close
HK$11.52

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

Beijing Airdoc Technology operates as a specialized artificial intelligence healthcare company focused on retina-based diagnostic solutions. The company generates revenue through its AIFUNDUS software-as-a-medical-device platform, which provides auxiliary diagnosis for multiple ocular and systemic conditions including diabetic retinopathy, hypertensive retinopathy, and age-related macular degeneration. Its business model combines software licensing to medical institutions with hardware sales of fundus cameras, creating an integrated diagnostic ecosystem. Operating within China's rapidly expanding digital health sector, Airdoc has established partnerships with health checkup centers, community clinics, insurance companies, and pharmacies. The company's market position is strengthened by its first-mover advantage in AI-powered retinal analysis, though it faces competition from both traditional medical device companies and emerging AI healthcare startups. Its technology platform enables scalable deployment across diverse healthcare settings while addressing China's growing need for efficient diagnostic tools amid rising chronic disease prevalence.

Revenue Profitability And Efficiency

Airdoc generated HKD 156.4 million in revenue for the period while reporting a net loss of HKD 255.5 million, reflecting the company's ongoing investment phase in research and market expansion. The negative operating cash flow of HKD 165.4 million indicates significant cash burn as the company scales its AI diagnostic platform. Capital expenditures remained minimal at HKD 1.2 million, suggesting a asset-light business model focused on software development rather than heavy infrastructure investment.

Earnings Power And Capital Efficiency

The company's diluted EPS of -HKD 2.50 demonstrates current earnings challenges as it invests heavily in technology development and market penetration. With substantial cash reserves of HKD 683.2 million against modest debt of HKD 31.9 million, Airdoc maintains adequate liquidity to fund operations while pursuing growth initiatives. The capital structure reflects a typical growth-stage technology company prioritizing expansion over immediate profitability.

Balance Sheet And Financial Health

Airdoc maintains a strong liquidity position with HKD 683.2 million in cash and equivalents, providing approximately four years of runway at current cash burn rates. Total debt of HKD 31.9 million represents minimal leverage, resulting in a robust balance sheet with net cash position. The company's financial health appears stable for a growth-stage medical technology firm, though continued losses require careful cash management.

Growth Trends And Dividend Policy

As a development-stage company focused on expansion, Airdoc has not implemented a dividend policy, reinvesting all available capital into research and market development. Growth trends are driven by China's increasing adoption of AI healthcare solutions and expanding regulatory approvals for its diagnostic platforms. The company's future growth will depend on successful commercialization and scaling of its retinal analysis technology across healthcare networks.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.53 billion, the market appears to be valuing Airdoc based on its technological potential rather than current financial performance. The beta of 0.752 suggests moderate volatility compared to the broader market, reflecting investor perception of the company's growth prospects balanced against execution risks in the competitive healthcare AI sector.

Strategic Advantages And Outlook

Airdoc's strategic advantages include its proprietary AI algorithms, first-mover position in retinal diagnostics, and growing regulatory approvals in China's healthcare market. The outlook depends on successful commercialization, regulatory expansion, and achieving scale economies. Key challenges include demonstrating clinical utility, navigating healthcare reimbursement systems, and competing against established medical technology companies entering the AI diagnostics space.

Sources

Company descriptionFinancial metrics providedHong Kong Stock Exchange filings

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