investorscraft@gmail.com

Intrinsic ValueJD Health International Inc. (6618.HK)

Previous CloseHK$63.25
Intrinsic Value
Upside potential
Previous Close
HK$63.25

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

JD Health International Inc. operates a comprehensive online healthcare platform in China, functioning as a digital healthcare ecosystem integrator. Its core revenue model is bifurcated into online retail of pharmaceutical and healthcare products, including over-the-counter drugs, prescription medications, and medical devices, complemented by a suite of online healthcare services such as consultations, referrals, and health management solutions. The company leverages its affiliation with JD.com's vast e-commerce infrastructure to achieve significant scale and logistical advantages in the healthcare sector. It competes in the rapidly growing telemedicine and online pharmacy space, positioning itself as a one-stop destination for consumers seeking convenience, accessibility, and integrated care solutions. Its market position is strengthened by its ability to merge product sales with service delivery, creating a synergistic model that captures value across the patient journey.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 58.2 billion for the period, demonstrating its significant scale. Profitability is evident with a net income of HKD 4.16 billion, indicating successful monetization of its platform model. Strong operating cash flow of HKD 4.33 billion, which significantly exceeds capital expenditures, underscores highly efficient operations and a capital-light business structure.

Earnings Power And Capital Efficiency

JD Health exhibits solid earnings power, translating its substantial revenue base into a diluted EPS of HKD 1.32. The absence of reported capital expenditures suggests an asset-light model that requires minimal reinvestment to maintain operations, pointing to exceptionally high capital efficiency and strong returns on invested capital.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, characterized by a massive cash and equivalents position of HKD 22.6 billion against a minimal total debt of HKD 258 million. This results in a substantial net cash position, providing immense financial flexibility and a very low-risk profile for weathering market volatility or funding strategic initiatives.

Growth Trends And Dividend Policy

The provided data indicates a profitable and growing enterprise. The company currently retains all earnings to fuel further expansion, as evidenced by a dividend per share of zero. This reinvestment strategy is typical for a high-growth company in the expanding Chinese digital healthcare market, prioritizing scaling over immediate shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 222.8 billion, the market assigns a significant premium to the company's current earnings, reflecting high growth expectations for the online healthcare sector in China. A beta of 1.155 indicates the stock is expected to be more volatile than the broader market, consistent with growth-oriented technology stocks.

Strategic Advantages And Outlook

Key strategic advantages include its integration within the JD.com ecosystem, providing unparalleled logistics and user traffic. The outlook is positive, leveraged to secular trends like digitalization of healthcare in China, though it remains subject to regulatory developments and competitive intensity within the online medical services landscape.

Sources

Company Annual ReportHong 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