investorscraft@gmail.com

Intrinsic ValueGood Fellow Healthcare Holdings Limited (8143.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Good Fellow Healthcare Holdings Limited operates as a specialized healthcare provider focused on general hospital services in China's competitive medical facilities sector. The company generates revenue through comprehensive medical and surgical ward services, medical checkups, and examinations across its two operational hospitals in Putian and Beijing. Its business model combines direct patient care with ancillary services including medical investment management, hospital consulting, and operational management services for third-party facilities. Operating in a highly fragmented market, the company maintains a niche regional presence rather than national scale, competing against both public hospitals and larger private healthcare chains. The healthcare provider leverages its established facilities to deliver integrated medical services while exploring growth through management consulting, positioning itself as a specialized operator in China's rapidly evolving healthcare landscape where demand for private medical services continues to expand.

Revenue Profitability And Efficiency

The company reported HKD 16.12 million in revenue with a net loss of HKD 10.13 million, reflecting significant operational challenges. Despite generating positive operating cash flow of HKD 2.62 million, profitability remains constrained by operational inefficiencies and potentially high fixed costs relative to its revenue base. The negative earnings per share of HKD -0.0139 indicates ongoing financial strain within its current operational scale.

Earnings Power And Capital Efficiency

Current earnings power appears limited given the substantial net loss position. The modest capital expenditures of HKD 41,000 suggest minimal investment in capacity expansion or facility upgrades. Operating cash flow generation, while positive, remains insufficient to cover overall operational losses, indicating challenges in achieving sustainable capital efficiency at present scale.

Balance Sheet And Financial Health

The balance sheet shows HKD 3.83 million in cash against total debt of HKD 10.53 million, creating a leveraged position with debt exceeding liquid assets. This financial structure indicates potential liquidity constraints, though the modest debt level relative to the company's market capitalization suggests manageable leverage. The working capital position requires careful monitoring given the operational losses.

Growth Trends And Dividend Policy

No dividend payments were made, consistent with the company's loss-making position and focus on preserving capital. Growth trends appear challenged given the current revenue scale and profitability issues. The company's expansion strategy likely prioritizes operational turnaround before pursuing aggressive growth initiatives or returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 227.7 million, the market appears to be valuing the company based on its asset base and potential turnaround prospects rather than current earnings. The beta of 0.719 indicates lower volatility than the broader market, possibly reflecting the defensive nature of healthcare services despite the company's specific challenges.

Strategic Advantages And Outlook

The company's strategic position lies in its established healthcare facilities and operational experience in China's growing medical market. However, the outlook remains challenging due to ongoing losses and competitive pressures. Success will depend on improving operational efficiency, potentially expanding service offerings, and effectively leveraging China's increasing healthcare demand to achieve sustainable profitability.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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