investorscraft@gmail.com

Intrinsic ValueAier Eye Hospital Group Co., Ltd. (300015.SZ)

Previous Close$11.07
Intrinsic Value
Upside potential
Previous Close
$11.07

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

Aier Eye Hospital Group Co., Ltd. is a leading specialized healthcare provider operating within China's expansive private medical services sector. The company generates revenue primarily through its network of ophthalmic hospitals, delivering comprehensive eye care services including treatments for cataract, refractive correction, fundus diseases, glaucoma, and corneal conditions. This focused clinical approach positions Aier Eye as a pure-play operator in a high-growth niche, capitalizing on rising demand for specialized healthcare driven by demographic aging and increasing health consciousness. The group maintains a formidable domestic footprint with approximately 500 hospitals across mainland China, supplemented by significant international operations encompassing 86 facilities in Europe, 12 in Southeast Asia, 7 in Hong Kong, and 1 in the United States. This geographic diversification not only mitigates regional economic risks but also establishes Aier as a global ophthalmic care brand. Its scale enables standardized service protocols, centralized procurement efficiencies, and brand recognition that smaller competitors cannot match. The company's market leadership is reinforced by its integrated service model that combines medical treatment with preventative care and professional training, creating multiple revenue streams while strengthening its reputation as an authoritative voice in ophthalmic health.

Revenue Profitability And Efficiency

Aier Eye Hospital demonstrated robust financial performance with revenue of CNY 20.98 billion for the period. The company maintained strong profitability, generating net income of CNY 3.56 billion, reflecting efficient cost management within its hospital network. Operating cash flow was substantial at CNY 4.88 billion, significantly exceeding net income and indicating high-quality earnings conversion. Capital expenditures of CNY 1.83 billion suggest ongoing investment in facility expansion and medical technology upgrades to support future growth.

Earnings Power And Capital Efficiency

The company's diluted EPS of CNY 0.38 reflects its earnings power across a substantial share base of 9.24 billion shares. The significant operating cash flow generation, nearly 1.4 times net income, underscores strong underlying business efficiency. This cash generation capability supports both strategic investments and shareholder returns, with the dividend per share of CNY 0.16003 representing a meaningful distribution of profits to investors.

Balance Sheet And Financial Health

Aier Eye maintains a solid financial position with cash and equivalents of CNY 5.36 billion providing liquidity support. Total debt of CNY 6.02 billion appears manageable relative to the company's market capitalization and cash flow generation. The balance sheet structure supports the capital-intensive nature of hospital operations while maintaining flexibility for selective expansion opportunities both domestically and internationally.

Growth Trends And Dividend Policy

The company's extensive hospital network, both in China and internationally, provides a platform for organic growth through increased patient volumes and service utilization. The dividend payment demonstrates a commitment to shareholder returns while retaining sufficient capital for reinvestment. The scalable hospital model allows for continued expansion into underserved markets, supporting long-term revenue growth potential in the specialized healthcare sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 117.96 billion, the company trades at a valuation that reflects its leadership position in the specialized healthcare segment. The beta of 0.736 suggests lower volatility compared to the broader market, potentially indicating investor perception of defensive characteristics inherent in the essential healthcare services sector. The current valuation incorporates expectations for continued execution of the company's expansion strategy.

Strategic Advantages And Outlook

Aier Eye's primary strategic advantage lies in its scale, brand recognition, and specialized focus within China's growing private healthcare market. The company's extensive network creates barriers to entry through established patient trust and operational expertise. Looking forward, demographic trends favoring increased healthcare spending, particularly in eye care services for aging populations, position the company for sustained growth. International operations provide additional diversification and learning opportunities that can enhance domestic service quality.

Sources

Company filingsFinancial 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