investorscraft@gmail.com

Intrinsic ValueHealthcare Co., Ltd. (603313.SS)

Previous Close$9.98
Intrinsic Value
Upside potential
Previous Close
$9.98

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

Healthcare Co., Ltd. operates as a specialized manufacturer and retailer within the consumer cyclical furnishings sector, focusing on memory foam-based sleep and comfort products. Its core revenue model integrates B2B manufacturing with a direct-to-consumer retail approach through its owned MLILY brand stores, selling a portfolio that includes mattresses, foam toppers, pillows, and sofas. The company has established a notable position in the Chinese domestic market while pursuing an international growth strategy through exports to key regions including Europe, Russia, the Middle East, and North Africa. This dual-channel strategy allows it to capture value across the supply chain, from production to end-user sales, positioning it as an integrated player in the competitive global sleep products industry. Its foundation in 2003 and base in Rugao provide a established operational footprint within China's manufacturing ecosystem.

Revenue Profitability And Efficiency

The company generated robust revenue of CNY 8.45 billion, demonstrating significant top-line scale. However, profitability was challenged with a net loss of CNY -151.4 million, indicating margin pressure or one-time costs. Strong operating cash flow of CNY 963.9 million suggests core operational efficiency in converting sales to cash, which is a positive indicator of underlying business health despite the reported bottom-line loss.

Earnings Power And Capital Efficiency

Earnings power was negative for the period, as reflected in a diluted EPS of -CNY 0.27. The company's capital allocation included substantial capital expenditures of CNY -379.3 million, signaling ongoing investment in its production capacity and retail network. The significant operating cash flow provides a foundation to fund these investments and potentially return to profitability.

Balance Sheet And Financial Health

The balance sheet shows a solid cash position of CNY 1.01 billion, offering a liquidity buffer. Total debt is elevated at CNY 3.35 billion, which is a key metric to monitor for financial health. The market capitalization of CNY 4.92 billion provides context for the company's overall enterprise value and leverage profile.

Growth Trends And Dividend Policy

Despite the net loss, the company maintained a dividend payout of CNY 0.05 per share, indicating a commitment to shareholder returns. The international export activities mentioned in its business description point to a growth vector outside its domestic Chinese market, which could be a future driver if executed successfully.

Valuation And Market Expectations

Trading on the Shanghai Stock Exchange with a beta of 1.024, the stock exhibits market-like sensitivity. The negative earnings create a challenging basis for traditional earnings-based valuation multiples. The market cap reflects investor expectations for a future recovery in profitability and the execution of its growth strategy.

Strategic Advantages And Outlook

The company's integrated model, combining manufacturing with branded retail, is a strategic advantage that controls more of the value chain. Its established MLILY brand and export footprint provide platforms for growth. The outlook hinges on improving operational efficiency to return to sustainable profitability while managing its debt load and continuing its expansion initiatives.

Sources

Company DescriptionProvided Financial Data

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