investorscraft@gmail.com

Intrinsic ValueNew Horizon Health Limited (6606.HK)

Previous CloseHK$14.14
Intrinsic Value
Upside potential
Previous Close
HK$14.14

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

New Horizon Health Limited operates as a specialized cancer screening company focused on developing and commercializing non-invasive diagnostic solutions in China's rapidly expanding healthcare market. The company's core revenue model centers on the research, development, and sale of screening products for colorectal, cervical, and other cancers, primarily through its proprietary fecal occult blood test kits and medical equipment. As a pioneer in China's cancer early detection sector, the company leverages its technological expertise to address the growing demand for preventive healthcare services driven by increasing cancer awareness and government initiatives. New Horizon Health maintains a distinctive market position by combining diagnostic product manufacturing with comprehensive service offerings including technical consultations, medical services, and financing support, creating an integrated ecosystem around cancer screening. The company operates within the highly competitive medical devices sector but differentiates itself through specialized focus on screening technologies and domestic market penetration strategies.

Revenue Profitability And Efficiency

The company generated HKD 765.0 million in revenue for FY2022 while reporting a net loss of HKD 79.2 million, indicating ongoing investment phase in research and development. Operating cash flow was significantly negative at HKD -412.5 million, reflecting substantial cash burn from operational activities and strategic investments in growth initiatives. Capital expenditures of HKD -47.5 million suggest continued investment in manufacturing capabilities and technological infrastructure.

Earnings Power And Capital Efficiency

New Horizon Health demonstrated negative earnings power with diluted EPS of -HKD 0.19, consistent with its growth-stage profile in the capital-intensive healthcare technology sector. The negative operating cash flow relative to revenue indicates substantial working capital requirements and investment in future growth capabilities. The company's capital allocation appears focused on expanding its product portfolio and market presence rather than near-term profitability.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 1.13 billion in cash and equivalents against total debt of HKD 245.0 million, providing substantial financial flexibility. The conservative debt level relative to cash reserves suggests a prudent financial strategy, though negative cash flow from operations requires careful monitoring. The balance sheet structure supports continued investment in research and market expansion initiatives.

Growth Trends And Dividend Policy

As a growth-stage company in the expanding Chinese healthcare market, New Horizon Health maintains a zero dividend policy, reinvesting all available resources into research and market development. The company's focus remains on capturing market share in China's growing cancer screening sector rather than returning capital to shareholders. Revenue generation demonstrates market traction while losses reflect strategic investments for future expansion.

Valuation And Market Expectations

With a market capitalization of HKD 6.32 billion, the market appears to value the company's growth potential in China's healthcare sector rather than current profitability. The beta of 1.02 indicates market-aligned volatility expectations, reflecting typical risk profile for healthcare technology companies. Valuation metrics suggest investor confidence in the company's long-term market opportunity and technological capabilities.

Strategic Advantages And Outlook

The company benefits from first-mover advantages in China's specialized cancer screening market and proprietary technology portfolio. Strategic positioning in preventive healthcare aligns with government initiatives and growing public health awareness. The outlook depends on successful commercialization of pipeline products and market penetration in China's rapidly evolving healthcare landscape, though execution risks remain given the competitive and regulated environment.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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