investorscraft@gmail.com

Intrinsic ValueHaoxi Health Technology Limited (HAO)

Previous Close$1.32
Intrinsic Value
Upside potential
Previous Close
$1.32

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

Haoxi Health Technology Limited operates in the digital healthcare sector, leveraging technology to provide innovative health solutions. The company primarily generates revenue through digital health platforms, telemedicine services, and health-related data analytics, catering to both individual consumers and institutional clients. Its business model capitalizes on the growing demand for accessible and efficient healthcare solutions, particularly in markets with underserved medical infrastructure. Haoxi Health positions itself as a tech-driven disruptor, integrating AI and big data to enhance patient outcomes and operational efficiency. The company competes in a rapidly evolving industry where regulatory frameworks and technological advancements significantly influence market dynamics. Its ability to scale digital health services while maintaining cost efficiency is critical to sustaining its competitive edge. Haoxi Health’s market positioning hinges on its agility in adopting emerging technologies and forming strategic partnerships to expand its service offerings.

Revenue Profitability And Efficiency

Haoxi Health reported revenue of $48.5 million for FY 2024, with net income of $1.3 million, reflecting a net margin of approximately 2.7%. The diluted EPS stood at $0.0422, indicating modest profitability. Operating cash flow was negative at $747,576, while capital expenditures were minimal at $55,367, suggesting restrained investment in fixed assets. The company’s efficiency metrics highlight room for improvement in cash flow generation relative to its revenue scale.

Earnings Power And Capital Efficiency

The company’s earnings power appears limited, with a net income margin below 3%. Capital efficiency is constrained by negative operating cash flow, though low capital expenditures mitigate some pressure. The diluted EPS of $0.0422 underscores modest earnings per share, reflecting challenges in translating revenue growth into stronger bottom-line performance. Haoxi Health’s ability to improve capital allocation will be pivotal for enhancing shareholder value.

Balance Sheet And Financial Health

Haoxi Health maintains a solid liquidity position with $6.7 million in cash and equivalents, against total debt of $1.2 million, indicating a low leverage ratio. The balance sheet reflects financial stability, with sufficient liquidity to cover short-term obligations. The absence of significant debt burdens provides flexibility for strategic investments or operational adjustments, though the negative operating cash flow warrants monitoring.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company’s net income suggests incremental profitability. Haoxi Health does not currently pay dividends, retaining earnings to fund operations or growth initiatives. Future growth may hinge on expanding its digital health offerings and improving cash flow generation. The lack of dividends aligns with its focus on reinvesting in business expansion.

Valuation And Market Expectations

With a market capitalization derived from 30.6 million shares outstanding, Haoxi Health’s valuation metrics are not fully contextualized without a share price. The modest EPS of $0.0422 suggests investors may prioritize future growth potential over current earnings. Market expectations likely center on the company’s ability to scale its digital health platform and achieve sustainable profitability.

Strategic Advantages And Outlook

Haoxi Health’s strategic advantages lie in its tech-enabled healthcare solutions and low-debt balance sheet. The outlook depends on its capacity to improve cash flow, expand service offerings, and navigate regulatory landscapes. Success in these areas could position the company as a stronger contender in the digital health space, though execution risks remain.

Sources

Company filings (CIK: 0001378872)

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