Jinxin Fertility Group Limited * 股份代號：01951 （根據開曼群島法律註冊成立的有限公司） 0 1 12:50 PM IST 2010 2024 中期報告 * 僅供識別 目錄 頁次 公司概況 2 公司資料 4 財務摘要 6 管理層討論及分析 7 其他資料 21 簡明綜合財務報表審閱報告 39 簡明綜合損益及其他全面收益表 40 簡明綜合財務狀況表 42 簡明綜合權益變動表 44 簡明綜合現金流量表 46 簡明綜合財務報表附註 48 釋義 76 公司概況 本集團是中美領先的ARS供應商。憑藉本集團在中國及美國現有市場的領先地位，本集團具有得天 獨厚的優勢，可把握中國及美國ARS患者未被滿足的需求以及具有增長潛力的市場的增長機會。本 集團致力於為患者提供個性化的解決方案，實現他們成為父母的夢想。 本集團已在具有重大進入壁壘的市場建立品牌、技術、醫療團隊及管理的競爭優勢。所有在本集團 網絡內建立的醫院均在各自的區域市場（包括但不限於四川省、廣東省、雲南省及美國西部）獲公認 為一流的，這有助本集團在中國及美國ARS市場處於領先地位。於2021年，本集團收購四川錦欣西囡 醫院（靜秀院 ...

Investment Rating - The report maintains a "Recommend" rating for Jinxin Fertility (01951 HK) with a target price of HKD 3 3 [1][3] Core Views - Jinxin Fertility achieved a revenue of RMB 1 444 million (+8 2%) and an adjusted net profit of RMB 260 million (+1 8%) in H1 2024 [1] - The company's overseas business recovered well with a revenue increase of 11 5% while domestic business was affected by policy delays [1] - The gross margin declined to 40 4% (-1 9pct) due to increased human resource costs from US business expansion [1] - The report forecasts revenue growth of 13 0% 13 1% and 11 9% for 2024 2025 and 2026 respectively with adjusted net profit growth of 7 0% 13 2% and 12 0% [1] Regional Performance - Chengdu region contributed RMB 883 million (+8 6%) with VIP business increasing to 19 5% of ARS revenue [1] - Greater Bay Area revenue grew 10 5% to RMB 242 million driven by increased market share and reputation of Shenzhen Zhongshan Hospital [1] - Kunming and Wuhan revenue declined 6 6% to RMB 130 million due to business adjustments in Kunming [1] - Overseas revenue reached RMB 391 million (+11 5%) supported by HRC Medical's promotion of egg freezing services [1] Financial Projections - Revenue is projected to reach RMB 3 180 million 3 595 million and 4 023 million in 2024 2025 and 2026 respectively [2] - Net profit is expected to grow to RMB 413 million 483 million and 563 million in 2024 2025 and 2026 respectively [2] - The company's PE ratio is forecasted at 14 0x 12 0x and 10 3x for 2024 2025 and 2026 respectively [2] Valuation - The target PE ratio for 2024 is 20x corresponding to a target market cap of HKD 9 1 billion [1] - The current share price is HKD 2 3 with a 12-month high/low of HKD 4 33/2 05 [4]

研究报告 Research Report 10 Sep 2024 锦欣生殖 Jinxin Fertility (1951 HK) 24H1 海外业务快速增长，国内业务预计将受益于医保政策 In 24H1, overseas business saw rapid growth, and domestic operations are expected to benefit from medical insurance policies [Table_yemei 观点聚焦 1] Investment Focus | --- | --- | |---------------------------------------------------------------|-----------------------| | | | | [Table_Info] 维持优于大市 Maintain OUTPERFORM | | | 评级 | 优于大市 OUTPERFORM | | 现价 | HK$2.22 | | 目标价 | HK$3.69 | | HTI ESG | 3.9-3.2-3.0 | | E-S-G: 0-5, ...

Investment Rating - Buy rating maintained for Jinxin Fertility (01951 HK) [2] Core Views - Jinxin Fertility achieved steady growth in H1 2024 with rapid increase in overseas egg retrieval cycles [1] - Revenue reached RMB 1 444 million (+8 2% YoY) adjusted net profit was RMB 260 million (+1 8% YoY) [3] - Gross margin was 40 38% (-1 93pct YoY) net margin was 13 18% (-3 6pct YoY) [3] - Forecasted net profit for 2024-2026 is RMB 387/463/538 million with PE ratios of 14 5/12 1/10 4x [3] - Long-term growth potential supported by strong profitability high industry barriers and upcoming Shenzhen facility [3] Business Performance Revenue Breakdown - ARS business revenue: RMB 778 million (+9 58% YoY) [3] - Management services revenue: RMB 287 million (+1 06% YoY) [3] - Obstetrics medical services revenue: RMB 116 million (+13 73% YoY) [3] - Other medical services revenue: RMB 202 million (+6 88% YoY) [3] Regional Performance - Chengdu region revenue: RMB 883 million (+8 6% YoY) driven by ARS growth (+4%) and VIP business increase (16 3% to 19 5%) [3] - Greater Bay Area revenue: RMB 242 million (+10 5% YoY) [3] - Kunming and Wuhan revenue: RMB 130 million (-6 6% YoY) [3] - Overseas revenue: RMB 391 million (+11 5% YoY) [3] Egg Retrieval Cycles - Total egg retrieval cycles: 15 100 (+2 72% YoY) [3] - Chengdu: 7 571 cycles (-4 67% YoY) [3] - Greater Bay Area: 3 022 cycles (+6 67% YoY) with VIP business increase (7 2% to 7 7%) [3] - Overseas: 2 325 cycles (+25 27% YoY) driven by HRCMedical's frozen egg business and international recovery [3] - Kunming and Wuhan: 2 133 cycles (+1 57% YoY) [3] Strategic Developments - Completed 30% stake acquisition in Morula Indonesia's largest IVF service group with 10 clinics [3] Financial Projections - Revenue forecast: RMB 3 145/3 636/4 213 million for 2024-2026 [4] - Net profit forecast: RMB 387/463/538 million for 2024-2026 [4] - Gross margin forecast: 42 2%/42 3%/42 1% for 2024-2026 [4] - Net margin forecast: 12 16%/12 93%/12 96% for 2024-2026 [4] - ROE forecast: 3 65%/4 3%/4 75% for 2024-2026 [4] - EPS forecast: RMB 0 14/0 17/0 20 for 2024-2026 [4]

香港交易及結算所有限公司及香港聯合交易所有限公司對本公告的內容概不負責，對其準確 性或完整性亦不發表任何聲明，並明確表示，概不就因本公告全部或任何部分內容所產生或 因依賴該等內容而引致的任何損失承擔任何責任。 Jinxin Fertility Group Limited 錦 欣 生 殖 醫 療 集 團 有 限 公 司* （根據開曼群島法律註冊成立的有限公司） （股份代號：1951） 截至2024年6月30日止六個月的業績公告 | --- | --- | |-------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- ...

今天非常荣幸邀请到了紧急升职的唐总跟大家做一个线上的交流那么这个交流也是作为咱们本期300家医药上市公司云端店的这样一个活动的一部分那么要先邀请唐总为大家简单的介绍一下公司近期的情况特别是辅助升职行业现在相关的政策也有很多的更新好 谢谢宇晗 大家好我是笔记升职的IR唐月我先简单的跟大家介绍一下目前公司的一些主要的运营设置然后以及目前政策的一些导向然后剩下的时间可能就给大家提问题然后我们聚焦一些大家比较关心的问题 从目前来看因为现在刚刚结束整个上半年的一个运营我们公司在收入端的话目前大概是一个高三位数的增长然后在利润端的话之前我们是给过一个全年的指引正常化利润是较去年有一个15%的增长那目前的话这个指引也是没有任何修改的然后从上半年的一个实际完成的一个情况来看我们基本上也能达到这个数值绝对值的一半 所以从时间的这个进度来看的话基本上都是按照我们预算的目标来完成的然后从这个分板块来看的话我们目前的话主要是成熟医院这边的增长也不错现在也是一个高单位数往上是负担的一个增长然后海外这边的话主要就是美国美国的话目前的增长会更快一些它上半年的一个收入可能有往上的一个增长 这是我们目前的一个大概的一个经营情况然后在这个运营这 ...

今天非常荣幸邀请到了紧急升职的唐总跟大家做一个线上的交流那么这个交流也是作为咱们本次300家医药上市公司云端店的这样一个活动的一部分那么要先邀请唐总为大家简单的介绍一下公司近期的情况特别是辅助升职行业现在相关的政策也有很多的更新好谢谢宇晗 大家好我是笔记升职的IR唐月我先简单的跟大家介绍一下目前公司的一些主要的运营设置然后以及目前政策的一些导向然后剩下的时间可能就给大家提问题然后我们聚焦一些大家比较关心的问题 从目前来看因为现在刚刚结束整个上半年的一个运营我们公司在收入端的话目前大概是一个高单位数的增长然后在利润端的话之前我们是给过一个全年的指引正常化利润是较去年有一个15%的增长那目前的话这个指引也是没有任何修改的然后从上半年的一个实际完成的一个情况来看我们基本上也能达到这个数值绝对值的一半 所以从时间的这个进度来看的话基本上都是按照我们预算的目标来完成的然后从这个分板块来看的话我们目前的话主要是成熟医院这边的增长也不错现在也是一个高单位数往上的增长然后海外这边的话主要就是美国美国的话目前的增长会更快一些了它上半年的一个收入可能有往上的一个增长 这是我们目前的一个大概的一个经营情况然后在这个运营这一块的话我 ...

Investment Rating - The report maintains a "Buy" rating for the company [2] Core Views - The company's 2023 performance met expectations, with revenue reaching RMB 2.789 billion, a YoY increase of 18.0%, and net profit attributable to shareholders of RMB 345 million, a YoY increase of 184.6% [2][5] - The adjusted net profit was RMB 471 million, a YoY increase of 72.0%, with IVF treatment cycles reaching 30,240, a YoY increase of 15.8% [2][5] - Growth was driven by stable performance in mature institutions in Greater China, recovery in overseas markets, and full-year consolidation of new hospitals [2][6] Business Performance Greater China Region - In the Greater China region, mature institutions in Chengdu and the Greater Bay Area achieved 22,260 cycles, a YoY increase of 6.0%, contributing RMB 5.90 billion in performance, a YoY increase of 28.2% [2][6] - Emerging institutions in Yunnan and Wuhan achieved 4,261 cycles, a YoY increase of 42.7%, with IVF revenue of RMB 179 million, a YoY increase of 35.8%, and reduced losses by RMB 3 million [2][7] Overseas Markets - In the US and Laos, the company achieved 3,847 cycles, a YoY increase of 11.7%, with revenue of RMB 570 million, a YoY increase of 23.4%, and a turnaround in performance with a profit of RMB 27 million [2][8] - The US market saw a recovery in international patients to approximately 50% of pre-pandemic levels, with HRC recruiting 6 new doctors [8] Industry Outlook - The assisted reproductive industry is characterized by high barriers and high growth potential, with supportive policies accelerating the inclusion of assisted reproductive services in medical insurance across multiple provinces [2][8] Financial Projections - The company's EPS is projected to be RMB 0.15, RMB 0.18, and RMB 0.21 for 2024-2026, with PE ratios of 20.80x, 17.52x, and 14.78x respectively based on the closing price on May 21, 2024 [2][8]

ai171352853475_Jinxin AR2023 Cover V01 28.5mm OP.pdf 1 19/4/2024 下午8:08 Jinxin Fertility Group Limited Jinxin Fertility Group Limited * * （根據開曼群島法律註冊成立的有限公司） (Incorporated under the laws of the Cayman Islands with limited liability) ...

Investment Rating - The report maintains a "Buy" rating for Jinxin Fertility (1951 HK) [3][5] Core Views - Jinxin Fertility achieved robust growth in 2023 with revenue of RMB 2 789 billion (+18 0% YoY) and net profit of RMB 347 million (+194 2% YoY) Adjusted net profit reached RMB 472 million (+72 0% YoY) in line with expectations [2] - The company's core Assisted Reproductive Services (ARS) revenue grew 26 7% YoY to RMB 1 336 billion with success rate improving 0 9 percentage points to 57 5% [3] - Domestic and overseas operations showed steady growth with 30 000 oocyte retrieval cycles completed in 2023 (+16 2% YoY) [3] - The company expanded its Southeast Asia market presence through a strategic partnership with Indonesia's largest fertility group Morula [3] - Profit forecasts for 2024-2026 were revised downward due to overseas business recovery and expense factors with 2024-2026 net profit estimates at RMB 398/462/542 million respectively [3] Business Performance - Revenue breakdown by segment in 2023 [3] - Assisted Reproductive Services (ARS) RMB 1 336 billion (+26 7% YoY) - Management services RMB 566 million (+12 5% YoY) - Auxiliary medical services RMB 209 million (+38 0% YoY) - Obstetrics and pediatrics services RMB 470 million (stable) - Regional performance in 2023 [3] - Chengdu & Greater Bay Area RMB 2 172 billion (+11 9% YoY) 22 000 cycles (+6% YoY) - Yunnan & Wuhan RMB 179 million (+35 8% YoY) 4 261 cycles (+42 7% YoY) - US & Laos RMB 570 million (+23 4% YoY) 3 847 cycles (+11 7% YoY) Financial Projections - Revenue forecasts [4] - 2024E RMB 3 260 billion (+16 88% YoY) - 2025E RMB 3 823 billion (+17 29% YoY) - 2026E RMB 4 541 billion (+18 77% YoY) - Net profit forecasts [4] - 2024E RMB 398 million (+15 41% YoY) - 2025E RMB 462 million (+16 06% YoY) - 2026E RMB 542 million (+17 39% YoY) - EPS forecasts [4] - 2024E RMB 0 14 - 2025E RMB 0 17 - 2026E RMB 0 20 - Valuation multiples [4] - 2024E PE 15x - 2025E PE 13x - 2026E PE 11x Market Data - Current share price HKD 2 44 [5] - Total shares outstanding 2 758 billion [6] - Market capitalization HKD 6 729 billion [6] - 52-week price range HKD 2 05-5 80 [6] - 3-month turnover rate 60 8% [6]