investorscraft@gmail.com

Intrinsic ValueC-MER Medical Holdings Limited (3309.HK)

Previous CloseHK$1.53
Intrinsic Value
Upside potential
Previous Close
HK$1.53

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

C-MER Eye Care Holdings Limited operates as a specialized ophthalmology service provider in Hong Kong, focusing exclusively on eye care treatments and vision-related healthcare services. The company generates revenue through two primary segments: the provision of comprehensive ophthalmic medical services including surgical procedures, diagnostic treatments, and therapeutic interventions for various eye diseases, complemented by the sale of vision aid products such as prescription glasses, contact lenses, and optical accessories. Operating within Hong Kong's private healthcare sector, C-MER positions itself as a focused specialist provider rather than a general medical facility, catering to patients requiring specialized eye care services outside the public hospital system. The company's market position leverages the growing demand for private healthcare services in Hong Kong, particularly in specialized medical fields where patients seek faster access and higher quality care than available in public institutions.

Revenue Profitability And Efficiency

The company generated HKD 1.91 billion in revenue during the period but reported a net loss of HKD 135 million, indicating significant profitability challenges. Operating cash flow remained positive at HKD 283 million, suggesting core operations continue to generate cash despite the bottom-line loss. The negative EPS of HKD -0.11 reflects the company's current unprofitability on a per-share basis.

Earnings Power And Capital Efficiency

C-MER's negative net income of HKD 135 million demonstrates weak current earnings power, though positive operating cash flow of HKD 283 million indicates some operational cash generation capability. Capital expenditures of HKD 159 million represent substantial investment in maintaining and expanding medical facilities and equipment, which is typical for healthcare service providers requiring modern medical technology.

Balance Sheet And Financial Health

The company maintains HKD 423 million in cash and equivalents against total debt of HKD 438 million, indicating a nearly balanced liquidity position relative to obligations. The moderate debt level suggests manageable financial leverage, though the current loss position may pressure near-term financial flexibility if sustained.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of HKD 0.02 per share, indicating management's commitment to shareholder returns. The current financial performance suggests challenges in translating revenue growth into profitability, potentially affecting future dividend sustainability if losses persist.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.40 billion, the market appears to be valuing the company based on its revenue base and strategic position in Hong Kong's healthcare sector rather than current profitability. The beta of 0.64 indicates lower volatility than the broader market, suggesting investors view the business as relatively defensive despite current losses.

Strategic Advantages And Outlook

C-MER's specialized focus on ophthalmology provides niche expertise in a growing healthcare segment within Hong Kong's aging population. The company's challenge lies in converting its substantial revenue base into sustainable profitability while maintaining its specialized service quality and competitive positioning in the private healthcare market.

Sources

Company financial reportsHong 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