investorscraft@gmail.com

Intrinsic ValueBeijing Health (Holdings) Limited (2389.HK)

Previous CloseHK$0.06
Intrinsic Value
Upside potential
Previous Close
HK$0.06

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 Health (Holdings) Limited operates as a diversified healthcare services provider in China, focusing on the rapidly growing elderly care market. The company's core revenue model integrates medical services, geriatric care facilities, and health industrial park development, creating a vertically integrated ecosystem. Its operations span five care institutions with 1,055 beds, including specialized medical facilities, while also engaging in sports infrastructure development and biotechnology fund investments. The company strategically positions itself at the intersection of healthcare services and property development, leveraging China's aging demographic trends and government support for elderly care services. This multifaceted approach allows Beijing Health to capture value across multiple healthcare segments while maintaining a focus on the high-demand geriatric care market. The company's expansion into winter theme parks and stadium construction represents diversification beyond traditional healthcare, though its primary market position remains anchored in medical and elderly care services within China's evolving healthcare landscape.

Revenue Profitability And Efficiency

The company generated HKD 149.9 million in revenue for the period but reported a significant net loss of HKD 116.2 million, indicating substantial operational challenges. Negative operating cash flow of HKD 35.6 million further underscores efficiency issues in converting revenue to cash. The diluted EPS of -HKD 0.0192 reflects the company's current unprofitability and suggests ongoing structural cost pressures within its diversified business model.

Earnings Power And Capital Efficiency

Beijing Health demonstrates weak earnings power with persistent negative profitability metrics. The company's capital allocation appears challenged, as evidenced by negative operating cash flow exceeding capital expenditures. The current operational performance suggests inefficient utilization of invested capital across its diverse business segments, particularly given the capital-intensive nature of healthcare facility operations and property development projects.

Balance Sheet And Financial Health

The company maintains a relatively strong liquidity position with HKD 77.9 million in cash against minimal total debt of HKD 5.7 million, indicating low financial leverage. This conservative debt structure provides financial flexibility but may limit growth acceleration. The negative cash flow generation, however, raises concerns about sustainable liquidity without additional funding sources or operational improvements.

Growth Trends And Dividend Policy

Current financial performance shows contraction rather than growth, with no dividend distributions reflecting the company's loss-making position and cash preservation priorities. The focus appears to be on stabilizing operations rather than expansion, given the challenging financial metrics. The company's growth trajectory remains uncertain without clear evidence of operational turnaround or market share gains.

Valuation And Market Expectations

With a market capitalization of approximately HKD 521 million, the market appears to be valuing the company's assets and potential market position rather than current earnings. The negative beta of -0.138 suggests low correlation with broader market movements, possibly reflecting the company's unique business mix and specialized market focus within China's healthcare sector.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its early-mover position within China's growing elderly care market and integrated healthcare-property development model. However, execution challenges and operational losses present significant headwinds. Success depends on improving operational efficiency, monetizing existing assets, and capitalizing on demographic trends in China's aging population through more effective service delivery and cost management.

Sources

Company annual reportsHong Kong Stock Exchange filingsCorporate website information

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