XHKG9906
Market cap160mUSD
Dec 30, Last price
2.08HKD
1D
-2.35%
1Q
-12.61%
IPO
-14.05%
Name
Honliv Healthcare Management Group Co Ltd
Chart & Performance
Profile
Honliv Healthcare Management Group Company Limited owns and operates a general hospital in Mainland China. The company provides medical and pharmaceutical services, and hospital management services. It also operates as the pharmaceutical wholesaler. As of December 31, 2021, the company operated and managed Henan Honliv Hospital with 1,500 beds in operation located in Henan Province. The company was founded in 2004 and is headquartered in Changyuan, China. Honliv Healthcare Management Group Company Limited is a subsidiary of Sunny Rock Capital Limited.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
Income | |||||||
Revenues | 760,527 4.50% | 727,789 19.93% | |||||
Cost of revenue | 703,370 | 662,739 | |||||
Unusual Expense (Income) | |||||||
NOPBT | 57,157 | 65,050 | |||||
NOPBT Margin | 7.52% | 8.94% | |||||
Operating Taxes | 12,724 | 13,678 | |||||
Tax Rate | 22.26% | 21.03% | |||||
NOPAT | 44,433 | 51,372 | |||||
Net income | 38,310 -21.73% | 48,947 33.68% | |||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | (122,614) | ||||||
BB yield | |||||||
Debt | |||||||
Debt current | 156,827 | 142,140 | |||||
Long-term debt | 28,169 | 3,106 | |||||
Deferred revenue | 1,861 | 1,928 | |||||
Other long-term liabilities | 1,928 | ||||||
Net debt | (54,759) | (109,992) | |||||
Cash flow | |||||||
Cash from operating activities | 91,559 | 118,472 | |||||
CAPEX | (89,253) | (19,808) | |||||
Cash from investing activities | (88,762) | (19,161) | |||||
Cash from financing activities | (19,116) | (117,848) | |||||
FCF | (54,193) | 87,357 | |||||
Balance | |||||||
Cash | 239,755 | 255,238 | |||||
Long term investments | |||||||
Excess cash | 201,729 | 218,849 | |||||
Stockholders' equity | 317,027 | 227,426 | |||||
Invested Capital | 528,342 | 461,461 | |||||
ROIC | 8.98% | 10.50% | |||||
ROCE | 7.83% | 9.59% | |||||
EV | |||||||
Common stock shares outstanding | 584,321 | 592,061 | |||||
Price | |||||||
Market cap | |||||||
EV | |||||||
EBITDA | 117,393 | 119,805 | |||||
EV/EBITDA | |||||||
Interest | 7,648 | 9,352 | |||||
Interest/NOPBT | 13.38% | 14.38% |