investorscraft@gmail.com

Intrinsic ValueBamboos Health Care Holdings Limited (2293.HK)

Previous CloseHK$0.49
Intrinsic Value
Upside potential
Previous Close
HK$0.49

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

Bamboos Health Care Holdings Limited operates as a specialized healthcare staffing and services provider in Hong Kong's competitive medical sector. The company generates revenue through multiple streams including healthcare institution support services, private nursing solutions, and operational management of aesthetic clinics. Its core business model focuses on addressing staffing shortages in Hong Kong's healthcare system by providing qualified medical professionals to hospitals, social service organizations, and individual clients. The company has established a niche position by combining traditional healthcare staffing with modern aesthetic clinic operations, creating a diversified service portfolio. This dual approach allows Bamboos Health Care to serve both institutional clients requiring temporary medical staff and individual consumers seeking aesthetic treatments. The company's market positioning leverages Hong Kong's aging population and growing demand for private healthcare services, positioning it to capitalize on structural trends in the regional healthcare market.

Revenue Profitability And Efficiency

The company generated HKD 94.8 million in revenue with strong profitability, achieving a net income of HKD 30.9 million representing a 32.6% net margin. Operating cash flow of HKD 37.4 million significantly exceeded capital expenditures of HKD 1.7 million, indicating efficient cash generation from core operations. This performance demonstrates effective cost management and operational efficiency in its healthcare staffing and clinic services.

Earnings Power And Capital Efficiency

Bamboos Health Care exhibits substantial earnings power with diluted EPS of HKD 0.0773 and robust operating cash flow conversion. The company maintains capital efficiency with modest capital expenditures relative to cash generation, suggesting disciplined investment in growth opportunities. The strong cash flow generation supports both operational needs and potential expansion initiatives in the healthcare services sector.

Balance Sheet And Financial Health

The company maintains a solid financial position with HKD 81.1 million in cash and equivalents against HKD 63.7 million in total debt. This liquidity position provides adequate coverage for short-term obligations and operational requirements. The balance sheet structure supports ongoing operations while allowing flexibility for strategic investments in healthcare service expansion.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of HKD 0.05, representing a payout from strong earnings. Growth trends appear stable within Hong Kong's healthcare staffing market, supported by demographic tailwinds and increasing demand for medical services. The dividend policy reflects management's confidence in sustainable cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of HKD 221.4 million, the company trades at approximately 2.3 times revenue and 7.2 times earnings. The negative beta of -0.214 suggests low correlation with broader market movements, potentially reflecting the defensive nature of healthcare services. Valuation metrics indicate market expectations for stable performance in the essential healthcare sector.

Strategic Advantages And Outlook

The company benefits from Hong Kong's structural healthcare demands and aging population trends. Its diversified service model across staffing and aesthetic clinics provides revenue stability. The outlook remains supported by essential healthcare service needs, though dependent on maintaining competitive positioning in Hong Kong's evolving medical services landscape.

Sources

Company financial reportsHong 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