Financials Healthcare Co.,Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 06:00:00 2024-04-25 pm EDT			5-day change	1st Jan Change
8.56 ^CNY	+1.18%		+2.64%	-18.48%

Mar. 20	Biggest cyberattacks in US healthcare sector	RE
Feb. 29	US Commerce Department Conducts Anti-Dumping Probe on Healthcare Co.'s Global Bases	MT

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	5,042	6,803	12,052	8,422	5,144	4,884	4,884	-
Enterprise Value (EV) ¹	5,042	7,473	12,920	10,421	7,332	7,465	9,020	7,060
P/E ratio	26.9 x	18.7 x	29.5 x	-30.4 x	118 x	47.7 x	12 x	8.67 x
Yield	1.9%	-	1.08%	-	-	-	-	-
Capitalization / Revenue	1.65 x	1.78 x	1.85 x	1.03 x	0.64 x	0.75 x	0.53 x	0.44 x
EV / Revenue	1.65 x	1.95 x	1.98 x	1.28 x	0.91 x	0.94 x	0.98 x	0.64 x
EV / EBITDA	16.8 x	13 x	18.1 x	170 x	17 x	13.3 x	8.8 x	6.02 x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	2.94 x	3.02 x	3.42 x	2.9 x	1.73 x	1.54 x	1.21 x	1.07 x
Nbr of stocks (in thousands)	405,600	418,934	483,287	486,548	485,299	570,587	570,587	-
Reference price ²	12.43	16.24	24.94	17.31	10.60	8.560	8.560	8.560
Announcement Date	3/29/19	4/27/20	4/29/21	4/29/22	4/13/23	4/26/24	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	3,049	3,832	6,530	8,139	8,017	7,976	9,223	10,979
EBITDA ¹	300.4	572.9	715.4	61.29	431.1	559.4	1,025	1,173
EBIT ¹	241.8	496	515.3	-207.8	96.82	168.4	487.2	704.8
Operating Margin	7.93%	12.94%	7.89%	-2.55%	1.21%	2.11%	5.28%	6.42%
Earnings before Tax (EBT) ¹	241.7	493.3	474.6	-274.2	81.37	164.5	476.9	682.1
Net income ¹	186.1	373.7	378.6	-275.5	41.36	106.6	361.6	497.9
Net margin	6.1%	9.75%	5.8%	-3.39%	0.52%	1.34%	3.92%	4.53%
EPS ²	0.4615	0.8692	0.8462	-0.5700	0.0900	0.2200	0.7125	0.9875
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share	0.2367	-	0.2692	-	-	-	-	-
Announcement Date	3/29/19	4/27/20	4/29/21	4/29/22	4/13/23	4/26/24	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net Debt ¹	-	670	867	1,999	2,188	1,474	4,136	2,176
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	1.17 x	1.212 x	32.61 x	5.075 x	2.635 x	4.034 x	1.856 x
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	11.4%	18.3%	14.2%	-8.44%	1.4%	3.41%	10.2%	12.3%
ROA (Net income/ Total Assets)	-	9.35%	-	-	-	3%	3.7%	4.1%
Assets ¹	-	3,998	-	-	-	6,700	9,773	12,143
Book Value Per Share ²	4.230	5.380	7.300	5.970	6.140	6.810	7.060	8.010
Cash Flow per Share ²	0.4300	0.3000	1.200	0.1400	1.170	1.610	1.230	2.320
Capex ¹	416	780	886	530	615	411	345	349
Capex / Sales	13.65%	20.36%	13.58%	6.51%	7.68%	5.15%	3.74%	3.18%
Announcement Date	3/29/19	4/27/20	4/29/21	4/29/22	4/13/23	4/26/24	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

8.56 CNY

Average target price

13.01 CNY

Spread / Average Target

+51.95%

	1st Jan change	Capi.
HEALTHCARE CO.,LTD.	-18.48%	674M
TEMPUR SEALY INTERNATIONAL, INC.	-2.06%	8.67B
JASON FURNITURE (HANGZHOU) CO.,LTD.	-4.20%	3.79B
SUOFEIYA HOME COLLECTION CO., LTD.	+5.08%	2.22B
DE RUCCI HEALTHY SLEEP CO., LTD.	+6.69%	1.8B
LA-Z-BOY INCORPORATED	-10.32%	1.41B
SHEELA FOAM LIMITED	-27.03%	1.18B
MOTOMOTION CHINA CORPORATION	+28.08%	1.13B
XILINMEN FURNITURE CO.,LTD	+4.35%	928M
HENGLIN HOME FURNISHINGS CO.,LTD	-2.98%	816M