investorscraft@gmail.com

Intrinsic ValueGreen International Holdings Limited (2700.HK)

Previous CloseHK$0.58
Intrinsic Value
Upside potential
Previous Close
HK$0.58

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

Green International Holdings Limited operates as a diversified conglomerate with two primary business segments: Health and Medical Services, and Beauty and Wellness Services, primarily serving the Chinese market. The company's healthcare division operates hemodialysis centers and hospitals offering comprehensive medical services including internal medicine, nephrology, surgery, Chinese medicine, and diagnostic imaging. Its beauty and wellness segment provides aesthetic services in the rapidly growing Chinese personal care market. Additionally, the company maintains securities brokerage and asset management operations, creating a unique hybrid business model that combines healthcare services with financial activities. This diversified approach positions the company across multiple growth sectors in China, though it operates in highly competitive environments in both healthcare and financial services. The company's niche in hemodialysis services represents a specialized medical offering in a market with growing healthcare demands due to demographic trends.

Revenue Profitability And Efficiency

The company generated HKD 53.0 million in revenue for the period but reported a net loss of HKD 0.8 million, indicating margin pressures across its operations. Despite the net loss, the company maintained positive operating cash flow of HKD 22.6 million, suggesting reasonable cash generation from core operations. The negative EPS of HKD 0.0012 reflects the challenging profitability environment in its current operational scale.

Earnings Power And Capital Efficiency

Operating cash flow of HKD 22.6 million significantly exceeded the net loss, indicating non-cash charges affecting profitability. Capital expenditures of HKD 23.9 million nearly matched operating cash flow, suggesting substantial reinvestment requirements. The company's ability to generate cash from operations despite reporting a net loss points to manageable working capital dynamics and operational efficiency in cash conversion.

Balance Sheet And Financial Health

The company maintains a solid liquidity position with HKD 63.5 million in cash and equivalents against HKD 31.1 million in total debt, providing a comfortable cash-to-debt ratio. This conservative balance sheet structure offers financial flexibility, though the modest market capitalization of HKD 313.5 million indicates the company's small-scale operations relative to its industry peers.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, retaining all earnings for operational needs and potential growth initiatives. The negative beta of -0.056 suggests counter-cyclical characteristics relative to the broader market, though this may reflect limited trading liquidity. The absence of dividend payments aligns with the company's current loss-making position and focus on preserving capital.

Valuation And Market Expectations

With a market capitalization of HKD 313.5 million, the company trades at approximately 5.9 times revenue despite negative earnings. The negative beta indicates unusual market correlation patterns, potentially reflecting the company's unique business mix or limited trading volume. The valuation multiples suggest market expectations for future growth or strategic developments beyond current financial metrics.

Strategic Advantages And Outlook

The company's diversified model across healthcare and financial services provides multiple growth avenues, though execution challenges are evident in current profitability metrics. Its specialized medical services, particularly in hemodialysis, address growing healthcare needs in China's aging population. The strong cash position provides strategic optionality for expansion or operational improvements in both core business segments.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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