investorscraft@gmail.com

Intrinsic ValueLanhai Medical Investment Co., Ltd. (600896.SS)

Previous Close$1.12
Intrinsic Value
Upside potential
Previous Close
$1.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Lanhai Medical Investment Co., Ltd. operates as a specialized healthcare provider in China's growing medical care facilities sector, focusing primarily on rehabilitation hospital services. The company generates revenue through patient care services while also diversifying into financial insurance offerings and industrial investment activities, creating a hybrid business model that blends healthcare delivery with financial services. Operating in the competitive Chinese healthcare market, Lanhai leverages its Shanghai base to serve one of China's most affluent urban populations while navigating the complex regulatory environment of private healthcare provision. The company's strategic repositioning from its former shipping identity to medical investment reflects China's broader economic transition toward domestic consumption and healthcare services, though it faces intense competition from both public hospitals and emerging private healthcare chains. This dual focus on medical services and investment activities positions Lanhai within the niche segment of integrated healthcare and financial solutions providers.

Revenue Profitability And Efficiency

The company reported revenue of CNY 118.5 million for FY 2021, but experienced significant financial challenges with a substantial net loss of CNY -284.9 million. Operating cash flow was negative at CNY -126.8 million, while capital expenditures reached CNY -388.6 million, indicating aggressive investment activities despite operational losses. This financial performance reflects the capital-intensive nature of healthcare facility operations and potential expansion costs.

Earnings Power And Capital Efficiency

Lanhai demonstrated weak earnings power with a diluted EPS of -0.27, indicating negative profitability per share. The substantial capital expenditure relative to revenue suggests the company is in an investment phase, though the negative operating cash flow raises concerns about sustainable capital allocation. The company's ability to generate returns on its significant investments remains unproven given current financial metrics.

Balance Sheet And Financial Health

The company maintains a cash position of CNY 437.5 million against total debt of CNY 254.6 million, providing some liquidity buffer. However, the negative operating cash flow and substantial net losses may pressure this cash position over time. The debt level appears manageable relative to cash reserves, but ongoing operational losses could challenge financial stability if not addressed.

Growth Trends And Dividend Policy

Despite reporting a net loss, the company maintained a dividend payment of CNY 0.54 per share, creating a unusual scenario where distributions occurred alongside negative earnings. This suggests either special circumstances or commitment to shareholder returns despite operational challenges. The significant capital expenditures indicate growth investments, though current financial results don't yet reflect successful expansion outcomes.

Valuation And Market Expectations

With a market capitalization reported as zero and negative beta of -0.05, the company appears to have limited market presence or trading activity. The negative earnings and unusual market metrics suggest the market may be pricing in significant challenges or uncertainty about the company's business model and future prospects in China's competitive healthcare sector.

Strategic Advantages And Outlook

The company's strategic repositioning into healthcare aligns with China's growing demand for medical services, particularly in rehabilitation. However, the transition appears challenging given current financial results. Success will depend on effectively leveraging its Shanghai base, managing capital investments efficiently, and achieving operational scale in the competitive private healthcare market while navigating regulatory requirements and reimbursement systems.

Sources

Company financial reportsStock exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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