Previous Close | $3.84 |
Intrinsic Value | $2.35 |
Upside potential | -39% |
Data is not available at this time.
So-Young International Inc. operates as a leading online platform in China’s medical aesthetics industry, connecting consumers, medical professionals, and service providers. The company primarily generates revenue through commission fees from transactions on its platform, advertising services, and value-added offerings such as consultation and post-operative care. Its ecosystem integrates content, community, and commerce, positioning it as a trusted intermediary in a rapidly growing but fragmented market. The medical aesthetics sector in China is expanding due to rising disposable incomes and increasing demand for elective procedures, yet it remains highly competitive with regulatory complexities. So-Young differentiates itself through its data-driven matching algorithms, stringent provider vetting, and educational content, which enhance user trust and engagement. Despite its niche focus, the company faces challenges from both traditional clinics and emerging digital health platforms, requiring continuous innovation to maintain its leadership.
In FY 2024, So-Young reported revenue of approximately RMB 1.47 billion, reflecting its ability to monetize its platform despite broader industry headwinds. However, the company posted a net loss of RMB 589.5 million, with diluted EPS at -4.39, indicating significant profitability challenges. The absence of reported operating cash flow and capital expenditures suggests limited visibility into cash generation or reinvestment activities, warranting further scrutiny.
The company’s negative earnings power highlights operational inefficiencies or elevated costs, possibly tied to customer acquisition or regulatory compliance. With no disclosed operating cash flow, assessing capital efficiency remains difficult. The lack of capex data further obscures whether investments are being directed toward growth initiatives or maintenance, raising questions about long-term sustainability.
So-Young maintains a solid liquidity position with RMB 587.7 million in cash and equivalents, providing a buffer against its RMB 239.9 million total debt. This suggests a manageable leverage profile, though the net loss could strain resources if sustained. The balance sheet appears resilient in the near term, but profitability improvements are critical to avoid erosion of financial flexibility.
The company’s growth trajectory is uncertain given its recent losses, though the medical aesthetics market in China offers long-term tailwinds. So-Young paid a modest dividend of RMB 0.0265 per share, signaling a commitment to shareholder returns despite profitability challenges. However, this policy may be reassessed if earnings do not recover.
The market likely prices So-Young at a discount due to its unprofitability and opaque cash flow dynamics. Investors may demand clearer paths to earnings recovery or evidence of market share gains before assigning higher multiples. The stock’s valuation could remain subdued until operational improvements materialize.
So-Young’s strengths lie in its platform’s network effects and its entrenched position in China’s medical aesthetics space. However, regulatory risks and competitive pressures pose ongoing challenges. The outlook hinges on the company’s ability to streamline costs, innovate its service offerings, and capitalize on secular demand growth in its core market.
Company filings, disclosed financials
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |