investorscraft@gmail.com

Intrinsic ValueJiangxi Rimag Group Co., Ltd. (2522.HK)

Previous CloseHK$8.62
Intrinsic Value
Upside potential
Previous Close
HK$8.62

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

Jiangxi Rimag Group operates as a specialized medical imaging service provider in China's rapidly evolving healthcare sector. The company generates revenue through operating a network of imaging centers that offer comprehensive diagnostic services including MRI, CT, PET, X-ray, ultrasound, and mammography examinations. Its business model combines direct patient services with advanced technological solutions, positioning Rimag at the intersection of healthcare delivery and digital innovation within the medical diagnostics landscape. The company has developed a distinctive market position by integrating traditional imaging services with cloud-based technology platforms, offering Rimag Cloud services that include cloud storage, film modules, radiology information systems, and Picture Archive and Communication System (PACS) solutions. This dual approach allows the company to serve both individual patients and healthcare institutions, creating multiple revenue streams while addressing the growing demand for advanced diagnostic capabilities in China's expanding healthcare market. Rimag further enhances its service ecosystem through equipment sales and operational management modules, establishing itself as an integrated solutions provider rather than merely a service operator in the competitive medical imaging sector.

Revenue Profitability And Efficiency

The company reported HKD 760.6 million in revenue for the period but experienced a net loss of HKD 45.9 million, indicating profitability challenges despite substantial top-line performance. Operating cash flow remained positive at HKD 12.7 million, though significant capital expenditures of HKD 300.5 million suggest ongoing investments in expansion or technological upgrades that may be pressuring near-term earnings.

Earnings Power And Capital Efficiency

Rimag's diluted EPS of -HKD 0.13 reflects current earnings weakness, likely due to substantial capital investments and operational scaling costs. The negative net income contrasts with positive operating cash flow, indicating non-cash charges affecting profitability while the core business maintains some cash-generating capability despite the reported loss position.

Balance Sheet And Financial Health

The company maintains HKD 262.4 million in cash against total debt of HKD 578.6 million, presenting a leveraged financial position. The substantial capital expenditure program suggests aggressive growth investment, though the debt level relative to cash reserves warrants monitoring for financial stability as the company continues its expansion strategy.

Growth Trends And Dividend Policy

With no dividend distribution and significant capital investment activity, Rimag appears focused on growth and expansion rather than shareholder returns. The substantial capex outlay indicates an aggressive growth strategy, likely targeting market share expansion and technological advancement in China's competitive medical imaging sector.

Valuation And Market Expectations

The market capitalization of HKD 6.08 billion represents a significant premium to current revenue, reflecting investor expectations for future growth in China's healthcare sector. The extremely negative beta of -5.09 suggests unusual volatility characteristics, potentially indicating specialized investor positioning or market perception of the stock's defensive qualities during market downturns.

Strategic Advantages And Outlook

Rimag's integrated approach combining physical imaging centers with cloud-based technology platforms provides a competitive edge in China's digital healthcare transformation. The company's focus on both service delivery and technological solutions positions it to capitalize on increasing healthcare demand and digitalization trends, though execution on profitability remains critical for long-term success.

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