investorscraft@gmail.com

Intrinsic ValueHonliv Healthcare Management Group Company Limited (9906.HK)

Previous CloseHK$1.65
Intrinsic Value
Upside potential
Previous Close
HK$1.65

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

Honliv Healthcare Management Group operates as a specialized healthcare provider in Mainland China, focusing on an integrated service model centered around its flagship facility, Henan Honliv Hospital. The company generates revenue through a multi-faceted approach, including direct patient medical services, pharmaceutical dispensing from its on-site operations, and wholesale distribution of pharmaceuticals to external clients. This positions it within the competitive and highly regulated Chinese healthcare sector, where it serves a regional population base. Its market position is that of a significant regional provider, leveraging its 1,500-bed hospital capacity to capture demand in Henan Province. The integrated model, combining care delivery with pharmaceutical sales, aims to create a closed-loop ecosystem that enhances patient retention and revenue per customer. This strategy allows it to compete by offering convenience and a comprehensive care continuum, though it operates in a market with intense competition from both public institutions and other private operators.

Revenue Profitability And Efficiency

The company reported revenue of HKD 768.7 million for the period, demonstrating its operational scale. Net income was HKD 31.2 million, indicating a net profit margin of approximately 4.1%. Operating cash flow was a strong HKD 83.3 million, significantly exceeding net income and highlighting efficient cash conversion from its core healthcare and pharmaceutical activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0615, reflecting the company's earnings power on a per-share basis. The positive operating cash flow of HKD 83.3 million, against capital expenditures of HKD 49.7 million, indicates the business generates sufficient internal cash to fund its growth investments and maintain operations, showcasing solid capital efficiency.

Balance Sheet And Financial Health

The balance sheet shows a robust liquidity position with cash and equivalents of HKD 258.5 million. Total debt is reported at HKD 176.0 million. The substantial cash balance relative to its debt obligations suggests a conservative financial structure and a strong capacity to meet its short-term and long-term financial commitments.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, indicating a retention of all earnings to potentially fund future expansion or operational needs. Historical growth trends must be assessed from prior periods, which are not provided in this dataset, to evaluate its trajectory accurately.

Valuation And Market Expectations

With a market capitalization of approximately HKD 886.6 million, the market values the company at roughly 1.15 times its annual revenue. A beta of 0.188 suggests the stock has historically exhibited significantly lower volatility than the broader market, which may reflect investor perceptions of its stable, defensive business model.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated healthcare and pharmaceutical model within its regional market, which can drive patient loyalty and cross-selling opportunities. Its outlook is tied to the demographic and regulatory trends in China's healthcare sector, including an aging population and government policies affecting private hospital operations and drug pricing.

Sources

Company DescriptionProvided Financial Dataset

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