Subscribe

Jiangxi Rimag Group Co., Ltd. (2522.HK)

HKD4.96 -0.13 (-2.55%)
CN HKSE Healthcare Medical - Care Facilities
Address Building 2
Beijing, CN
CEO Zhaoyang Chen
IPO 2024-06-07
ISIN CNE100006HX9

Explore sections of this company profile

Description

Operating across China, Jiangxi Rimag Group Co., Ltd. specializes in providing medical imaging services. The company delivers a comprehensive suite of diagnostic imaging procedures, including MRI, CT, PET scans, X-rays, ultrasounds, and mammography, serving both patients and other healthcare sector clients. It also offers sophisticated imaging solution services. Additionally, Rimag Cloud provides various digital offerings such as cloud-based storage and film modules, a cloud radiology information system (RIS), a cloud Picture Archive and Communication System (PACS), alongside modules for AI integration and operational management within imaging platforms. The firm also oversees and manages a medical imaging platform that hosts a diverse range of imaging-related services. Supporting its activities is a dedicated research and development center, and it further engages in the distribution of medical equipment and related consumables. Established in 2014, the company maintains its primary office in Beijing, China.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD4.96 -0.13 (-2.55%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
-0.88
Float Shares
206.69M
Free Float %
55.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.20% -6.54% -13.60% +27.44% -47.93% -9.61% -56.45% -50.47% -50.47% -50.47% -50.47%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
4.96
Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 0 0
Buy 1 -1
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
2.36
Grey zone
Piotroski F-Score
5 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
B-
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
3 / 5
Medium
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Care Facilities: +10.2%
    +14.8% Q4'25: +1.7% (vs Q4'23)
  • EPS growth Medical - Care Facilities: +19.2%
    +108.1% Q4'25: -945.2% (vs Q4'23)
  • FCF margin FCF growth · Medical - Care Facilities: +32.0%
    -0.5% Q4'25: -7.0% (vs Q4'23)
  • EBIT margin Medical - Care Facilities: +11.3%
    +2.8% Q4'25: -3.2% (vs Q4'23)
  • ROIC Medical - Care Facilities: +6.8%
    +1.2% Q4'25: -2.4% (vs Q4'23)
  • Share dilution Medical - Care Facilities: +0.0%
    +2.7% Q4'25: +5.8% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Medical - Care Facilities: 0.99×
    2.79× Q4'25: 1.44× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.85) × ERP
WACC = 79% × Ke + 21% × Kd (4.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 4.96
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
760.59M
est: 881.68M (-13.7%)
873.12M
est: 1.05B (-16.8%)
1.10B
1.10B – 1.10B
+5.1% YoY
1.29B
1.29B – 1.29B
+17.1% YoY
1.50B
1.50B – 1.50B
+15.9% YoY
EBITDA
169.30M
est: 135.83M (+24.6%)
223.50M
est: 161.69M (+38.2%)
169.93M
169.93M – 169.93M
+5.1% YoY
199.01M
199.01M – 199.01M
+17.1% YoY
230.73M
230.73M – 230.73M
+15.9% YoY
EBIT
-26.06M
est: -69.05M (+62.3%)
24.49M
est: -82.20M (+129.8%)
-86.39M
-86.39M – -86.39M
-5.1% YoY
-101.18M
-101.18M – -101.18M
-17.1% YoY
-117.30M
-117.30M – -117.30M
-15.9% YoY
Net Income
-45.92M
est: -27.16M (-69.1%)
3.75M
est: 28.63M (-86.9%)
22.28M
22.28M – 22.28M
-22.2% YoY
48.26M
48.26M – 48.26M
+116.7% YoY
77.97M
77.97M – 77.97M
+61.5% YoY
SGA
290.06M
est: 170.68M (+69.9%)
235.60M
est: 203.18M (+16.0%)
213.53M
213.53M – 213.53M
+5.1% YoY
250.07M
250.07M – 250.07M
+17.1% YoY
289.92M
289.92M – 289.92M
+15.9% YoY
EPS
-0.13
est: -0.08 (-71.3%)
0.01
est: 0.08 (-86.9%)
0.06
0.06 – 0.06
-22.2% YoY
0.13
0.13 – 0.13
+116.7% YoY
0.22
0.22 – 0.22
+61.5% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B- 3/5 1/5 3/5 4/5 2/5 1/5 4/5
2026-05-28 B- 3/5 1/5 3/5 4/5 2/5 1/5 4/5
2026-05-27 B- 3/5 1/5 3/5 4/5 2/5 1/5 4/5
2026-05-26 B- 3/5 1/5 3/5 4/5 2/5 1/5 4/5
2026-05-22 B- 3/5 1/5 3/5 4/5 2/5 1/5 4/5
2026-05-21 B- 3/5 1/5 3/5 4/5 2/5 1/5 4/5
2026-05-20 B- 3/5 1/5 3/5 4/5 2/5 1/5 4/5
2026-05-19 B- 3/5 1/5 3/5 4/5 2/5 1/5 4/5
2026-05-18 B- 3/5 1/5 3/5 4/5 2/5 1/5 4/5
2026-05-15 B- 3/5 1/5 3/5 4/5 2/5 1/5 4/5
2026-05-14 B- 3/5 1/5 3/5 4/5 2/5 1/5 4/5
2026-05-13 B- 2/5 1/5 3/5 3/5 2/5 1/5 4/5
2026-05-12 B- 2/5 1/5 3/5 3/5 2/5 1/5 4/5
2026-05-11 C+ 2/5 1/5 2/5 3/5 2/5 1/5 4/5
2026-05-08 C+ 2/5 1/5 2/5 3/5 2/5 1/5 4/5
2026-05-07 C+ 2/5 1/5 2/5 3/5 2/5 1/5 4/5
2026-05-06 C+ 2/5 1/5 2/5 3/5 2/5 1/5 4/5
2026-05-05 C+ 2/5 1/5 2/5 3/5 2/5 1/5 4/5
2026-05-04 C+ 2/5 1/5 2/5 3/5 2/5 1/5 4/5
2026-04-30 C+ 2/5 1/5 2/5 3/5 2/5 1/5 4/5
2026-04-29 C+ 2/5 1/5 2/5 4/5 1/5 1/5 4/5
2026-04-28 C+ 2/5 1/5 2/5 4/5 1/5 1/5 4/5
2026-04-27 C+ 2/5 1/5 2/5 4/5 1/5 1/5 4/5
2026-04-24 C+ 2/5 1/5 2/5 4/5 1/5 1/5 4/5
2026-04-23 C+ 2/5 1/5 2/5 4/5 1/5 1/5 4/5
2026-04-22 C+ 2/5 1/5 2/5 4/5 1/5 1/5 4/5
2026-04-21 C+ 2/5 1/5 2/5 4/5 1/5 1/5 4/5
2026-04-20 C+ 2/5 1/5 2/5 4/5 1/5 1/5 4/5
2026-04-17 C+ 2/5 1/5 2/5 4/5 1/5 1/5 4/5
2026-04-16 C+ 2/5 1/5 2/5 4/5 1/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-26.45M
OE per share TTM
-0.07
Owner's Yield
-0.99%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
129.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 2 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 State Street SPDR S&P Emerging Markets Small Cap ETF EWX 0.01% 104.2K 0.65%
2 Avantis Emerging Markets Equity UCITS ETF USD Acc AVEM.L 0.00% 9.5K 0.35%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
18.2K
Shares Outstanding
372.81M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Zhaoyang Chen Executive Chairman & Chief Executive Officer 3M male
Yingfei He Vice President, Secretary to the Board & Executive Director 2M female
Feiyu Li Vice President, Executive Director & Executive President of Imaging Hospital 1M male
Xie Feng Vice President, Chief Financial Officer & Executive Director 900.6K male
Xiao Zhang Joint Company Secretary female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits