investorscraft@gmail.com

Intrinsic ValueFangzhou Inc. (6086.HK)

Previous CloseHK$2.73
Intrinsic Value
Upside potential
Previous Close
HK$2.73

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

Fangzhou Inc. operates as a specialized online chronic disease management platform in China, focusing on conditions like hypertension, cardiovascular, and respiratory diseases. Its core revenue model is dual-pronged, generating income through H2H (Hospital-to-Home) services, which include online medical consultations, e-prescriptions, and prescription refills via its mobile application, complemented by the sale of healthcare products through its online retail pharmacy. The company further integrates its digital offerings with a physical network of owned hospitals and offline pharmacies, creating an omnichannel healthcare ecosystem. This positions Fangzhou within the expansive and rapidly digitizing Chinese healthcare sector, specifically targeting the critical and underserved chronic disease management market. Its strategy leverages technology to improve patient access and continuity of care, aiming to capture a significant share of this high-growth niche. The company's market position is that of an integrated digital health enabler, competing by offering a seamless blend of telemedicine and pharmaceutical e-commerce services.

Revenue Profitability And Efficiency

The company generated HKD 2.71 billion in revenue for the period. However, it reported a significant net loss of HKD 854.9 million, indicating substantial costs exceeding its income. Operating cash flow was a modestly positive HKD 19.5 million, suggesting some core operational activities are cash-generative despite the overall bottom-line loss.

Earnings Power And Capital Efficiency

Fangzhou's earnings power is currently challenged, as evidenced by a diluted EPS of -HKD 0.88. The negative net income reflects heavy investments and operational expenses that have yet to be offset by revenue. Capital expenditure was reported as zero, indicating a potential pause in significant physical asset expansion during this period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 174.6 million against a manageable total debt of HKD 50.9 million, providing a degree of short-term liquidity. The company's financial health is primarily pressured by its ongoing operational losses rather than a highly leveraged capital structure.

Growth Trends And Dividend Policy

Current trends are defined by top-line revenue generation alongside deep bottom-line losses, typical of a growth-stage company investing heavily for market expansion. Reflecting this focus on growth and its unprofitable status, the company has no dividend policy, with a dividend per share of zero.

Valuation And Market Expectations

With a market capitalization of approximately HKD 6.22 billion, the market is valuing the company on its future growth potential within China's digital health market rather than its current profitability. The exceptionally high beta of 3.08 indicates the stock is considered highly volatile and sensitive to market movements.

Strategic Advantages And Outlook

Fangzhou's key advantage is its integrated online-to-offline model in the critical chronic disease management segment. The outlook hinges on its ability to achieve scalability, improve cost efficiencies, and eventually translate its substantial revenue into sustainable profitability in a competitive and regulated market.

Sources

Company DescriptionHong 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