investorscraft@gmail.com

Intrinsic ValueMD Medical Group Investments Plc (MDMG.L)

Previous Close£0.70
Intrinsic Value
Upside potential
Previous Close
£0.70

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

MD Medical Group Investments Plc operates as a leading provider of specialized healthcare services for women and children in Russia, focusing on obstetrics, gynecology, fertility treatments, and pediatrics. The company manages a network of 47 healthcare facilities, including hospitals and outpatient clinics, strategically located across 27 cities and 25 regions. Its integrated model combines high-quality medical care with ancillary services such as diagnostics, surgery, and pharmaceuticals, positioning it as a comprehensive healthcare provider. The company’s emphasis on IVF and fertility treatments aligns with growing demand in Russia, where medical tourism and advanced reproductive technologies are gaining traction. By leveraging its scale and specialized expertise, MD Medical Group maintains a competitive edge in a fragmented market, supported by its subsidiary structure under MD Medical Holding Limited. The firm’s geographic diversification and focus on underserved regions further strengthen its market resilience.

Revenue Profitability And Efficiency

In FY 2022, MD Medical Group reported revenue of $25.2 billion USD, with net income reaching $4.56 billion USD, reflecting strong profitability. The company’s operating cash flow stood at $7.73 billion USD, indicating robust operational efficiency. Capital expenditures of $1.17 billion USD suggest ongoing investments in facility upgrades and service expansion, aligning with its growth strategy.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 60.7 USD underscores its earnings power, supported by a disciplined capital allocation strategy. With a net income margin of approximately 18.1%, MD Medical Group demonstrates effective cost management and pricing power in its niche markets. The relatively low capital expenditure intensity relative to revenue highlights capital-efficient operations.

Balance Sheet And Financial Health

MD Medical Group maintains a solid balance sheet, with cash and equivalents of $4.46 billion USD and total debt of $595.6 million USD, yielding a conservative leverage profile. The strong liquidity position provides flexibility for strategic investments or potential acquisitions, while the modest debt level ensures financial stability.

Growth Trends And Dividend Policy

The company’s growth is driven by organic expansion and increasing demand for specialized healthcare services. A dividend per share of 1.72 USD reflects a shareholder-friendly policy, balancing reinvestment needs with returns. The negative beta of -1.48 suggests low correlation with broader market trends, potentially appealing to defensive investors.

Valuation And Market Expectations

With a market capitalization of approximately $52.6 million USD, the company trades at a significant discount to its revenue base, possibly reflecting geopolitical risks or sector-specific challenges. The valuation metrics suggest market skepticism despite strong underlying financials, warranting further analysis of regional risks and growth prospects.

Strategic Advantages And Outlook

MD Medical Group’s strategic advantages include its specialized service offerings, geographic reach, and vertically integrated model. However, the outlook is tempered by macroeconomic and regulatory uncertainties in Russia. The company’s ability to navigate these challenges while maintaining service quality and profitability will be critical for long-term success.

Sources

Company filings, London Stock Exchange disclosures

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