Raily Aesthetic Medicine International Holdings Limited (2135) AI Stock Analysis

• Market Cap: HK$67.96M
• Dividend Yield: N/A
• Average Volume (3M): 485.20K
• Price to Earnings (P/E): ―
• Beta (1Y): 0.65
• Revenue Growth: -20.66%
• EPS Growth: -77.84%
• Country: HK
• Employees: 290
• Sector: Healthcare
• Sector Strength: 45
• Industry: Medical - Care Facilities
• EPS (TTM): -0.01
• Shares Outstanding: 557,077,330
• 10 Day Avg. Volume: 609,133
• 30 Day Avg. Volume: 485,199
• PEG Ratio: N/A
• Price to Book (P/B): N/A
• Price to Sales (P/S): N/A
• P/FCF Ratio: N/A
• Enterprise Value/Market Cap: N/A
• Enterprise Value/Revenue: N/A
• Enterprise Value/Gross Profit: N/A
• Enterprise Value/Ebitda: N/A
• 1Y Price Target: N/A
• Price Target Upside: N/A
• Rating Consensus: Hold
• Number of Analyst Covering: 1

• Rating: 50 Neutral
• Price Target: HK$0.00 ▼(-100.00% Downside)

The overall stock score of 50 reflects significant financial challenges, including declining profitability and increasing leverage. Technical analysis shows a mild upward trend, but weak momentum. Valuation is unattractive due to negative earnings and lack of dividends. These factors collectively highlight the need for strategic improvements to enhance financial health and investor appeal.

Raily Aesthetic Medicine International Holdings Limited Business Overview & Revenue Model

Company Description

Raily Aesthetic Medicine International Holdings Limited, an investment holding company, provides aesthetic medical services. The company operates through three segments: Aesthetic Medical Services, Consulting Services, and Aesthetic Medical Equipment Products. Its services include aesthetic surgery services, including aesthetic surgical procedures performed on various parts of the face or body; minimally invasive aesthetic services, primarily comprising aesthetic injection procedures; aesthetic dermatology services, such as various aesthetic energy-based procedures; and aesthetic medical management consulting services. The company also offers aesthetic dental services, including orthodontics, and dental implant and whitening; and trades in medical equipment. In addition, it sells surgical implants and aesthetic medical skincare products. The company owns and operates a network of four private for-profit aesthetic medical institutions in Zhejiang and Anhui Province, the People's Republic of China. It serves individual retail clients and aesthetic medical institutions. The company was founded in 2008 and is headquartered in Hangzhou, the People's Republic of China. Raily Aesthetic Medicine International Holdings Limited operates as a subsidiary of Ruide Consultation Limited.

How the Company Makes Money

Raily Aesthetic Medicine International Holdings Limited generates revenue primarily through the provision of aesthetic medical services and the sale of related products. The key revenue streams include fees charged for various aesthetic treatments such as laser therapies, injectables, and skincare procedures. The company also earns income by selling skincare products and cosmetics associated with its treatments. Strategic partnerships with cosmetic product manufacturers and distribution channels enhance its market reach and contribute to its earnings. Additionally, Raily Aesthetic Medicine may engage in training and consulting services for professionals in the aesthetic industry, further diversifying its revenue base.

Raily Aesthetic Medicine International Holdings Limited Financial Statement Overview

Summary

Raily Aesthetic Medicine International Holdings Limited faces significant financial challenges, with declining profitability and increasing leverage. The income statement shows persistent losses, while the balance sheet indicates rising debt levels. Cash flow issues further exacerbate the company's financial position, requiring strategic adjustments to improve financial health.

Income Statement

The company has shown a decline in revenue growth, with a slight increase in revenue from 2023 to 2024. Gross profit margin has decreased over the years, indicating pressure on profitability. The net profit margin remains negative, reflecting ongoing losses. The EBIT and EBITDA margins are also negative, highlighting operational challenges.

Balance Sheet

The debt-to-equity ratio has increased, indicating higher leverage and potential financial risk. The return on equity is negative due to net losses, which is concerning for shareholders. However, the equity ratio remains relatively stable, suggesting a balanced asset structure.

Cash Flow

The company has experienced negative free cash flow, which has worsened from 2023 to 2024. The operating cash flow to net income ratio is positive, indicating some ability to generate cash from operations despite losses. However, the free cash flow to net income ratio is negative, reflecting cash flow challenges.

Breakdown	TTM	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020
Income Statement
Total Revenue	286.47M	199.34M	189.38M	164.52M	188.37M	164.54M
Gross Profit	108.29M	71.41M	71.49M	66.78M	69.69M	80.17M
EBITDA	6.86M	-34.29M	-6.03M	3.89M	-6.00M	25.95M
Net Income	-45.78M	-59.21M	-32.46M	-15.91M	-17.69M	4.25M
Balance Sheet
Total Assets	273.60M	249.92M	273.60M	302.65M	344.73M	272.33M
Cash, Cash Equivalents and Short-Term Investments	39.79M	28.87M	39.79M	78.78M	111.22M	165.39M
Total Debt	51.78M	56.37M	51.78M	48.22M	67.45M	32.19M
Total Liabilities	141.01M	154.41M	141.01M	136.77M	162.37M	85.58M
Stockholders Equity	138.12M	104.13M	138.12M	166.08M	178.22M	185.87M
Cash Flow
Free Cash Flow	-4.99M	-38.59M	-10.00M	-21.13M	-18.25M	5.56M
Operating Cash Flow	5.04M	6.01M	8.02M	-2.27M	-2.47M	14.16M
Investing Cash Flow	-40.00M	-12.70M	-26.14M	558.00K	-82.45M	-13.34M
Financing Cash Flow	-16.73M	19.43M	-10.48M	-25.65M	11.97M	92.67M

Raily Aesthetic Medicine International Holdings Limited Technical Analysis

• Technical Analysis Sentiment: Positive
• Last Price: 0.12
• 50DMA: Negative
• 100DMA: Positive
• 200DMA: Positive
• MACD: Negative
• RSI: Neutral
• STOCH: Neutral

Evaluating momentum and price trends is crucial in stock analysis to make informed investment decisions. For HK:2135, the sentiment is Positive. The current price of 0.12 is above the 20-day moving average (MA) of 0.12, below the 50-day MA of 0.12, and above the 200-day MA of 0.11, indicating a neutral trend. The MACD of >-0.01 indicates Negative momentum. The RSI at 50.28 is Neutral, neither overbought nor oversold. The STOCH value of 67.30 is Neutral, not indicating any strong overbought or oversold conditions. Overall, these indicators collectively point to a Positive sentiment for HK:2135.

Raily Aesthetic Medicine International Holdings Limited Peers Comparison

Name	Overall Rating	Market Cap	P/E Ratio	ROE	Dividend Yield	Revenue Growth	EPS Growth
2373	76 Outperform	8.64B	29.41	24.18%	1.42%	28.53%	22.34%
8357	60 Neutral	95.47M	-12.97	0.00%	―	-11.68%	-71.01%
8307	56 Neutral	86.09M	-25.53	-80.50%	―	-8.20%	-10.39%
8161	56 Neutral	19.76M	2.45	69.48%	―	-8.48%	0.00%
2135	50 Neutral	HK$67.96M	―	-51.07%	―	-20.66%	-77.84%
8437	41 Neutral	10.32M	-0.35	17.98%	―	14.64%	-81.95%
Sector *	51 Neutral	$7.86B	-0.30	-43.30%	2.27%	22.53%	-2.21%

Raily Aesthetic Medicine International Holdings Limited Corporate Events

Raily Aesthetic Medicine Reports Increased Losses in 2025 Interim Results

Raily Aesthetic Medicine International Holdings Limited reported its unaudited interim results for the six months ending June 30, 2025, revealing a significant decrease in revenue and an increased loss compared to the same period in 2024. The company experienced a drop in gross profit and other income, while expenses in selling, distribution, and administration also decreased. The overall loss for the period was attributed to both owners of the parent and non-controlling interests, indicating financial challenges that may impact stakeholders and the company’s market position.

Raily Aesthetic Medicine Schedules Board Meeting for Interim Results

Raily Aesthetic Medicine International Holdings Limited has announced a board meeting scheduled for 29 August 2025. The meeting will address the approval of the company’s unaudited interim results for the first half of 2025 and discuss potential dividend declarations, impacting the company’s financial disclosures and shareholder returns.

Raily Aesthetic Medicine Ends Contractual Arrangements Amid Strategic Shift

Raily Aesthetic Medicine International Holdings Limited announced the termination of its contractual arrangements with Hangzhou Beilifeier, as the latter shifts its strategic focus towards the sales of aesthetic medical equipment products. This move comes after the cessation of Hangzhou Beilifeier’s aesthetic medical services and the application for a medical device business license, removing restrictions on foreign ownership and allowing Raily to transfer equity interests and unwind previous agreements.

Raily Aesthetic Medicine Issues Profit Warning Amid Revenue Decline

Raily Aesthetic Medicine International Holdings Limited has issued a profit warning, reporting a significant decline in revenue and an increase in losses for the first half of 2025. The company’s revenue fell to approximately RMB85 million, down from RMB117 million in the same period in 2024, while losses attributable to the parent company increased to around RMB8 million. The decline is attributed to intense market competition and increased expenses related to share options and research and development activities. The company advises shareholders and potential investors to exercise caution as the financial results are preliminary and subject to adjustments.

Raily Aesthetic Medicine Announces Deemed Disposal of Subsidiary Equity

Raily Aesthetic Medicine International Holdings Limited announced a deemed disposal of equity interest in a subsidiary through an investment agreement with two investors. The transaction involves a capital injection by the investors, resulting in a significant reduction of Hangzhou Raily’s equity in the Target Company from 100% to 30%. This move is part of a strategy to reduce accumulated losses and improve the financial position of the subsidiary. The transaction is classified as a discloseable transaction under Hong Kong’s Listing Rules, requiring an announcement but not shareholder approval.

Raily Aesthetic Medicine Enhances Governance with New Nomination Committee

Raily Aesthetic Medicine International Holdings Limited has established a nomination committee to identify and recommend candidates for the board of directors, oversee board performance evaluations, and develop nomination guidelines. This move is expected to enhance the governance structure of the company, ensuring compliance with applicable laws and regulations, and potentially strengthening its market position by promoting diversity and independence within its board.