Aesthetic Medical International Holdings Group Limited (AIH) Annual Margin Report - Discounting Cash Flows
AIH
Aesthetic Medical International Holdings Group Limited
AIH (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 27
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
Revenue 109.5 99.5 96.14 97.1 101.6 138.1 124.8
Revenue Growth Rate -0.824% 3.49% -0.989% -4.43% -26.44% 10.68% 12.74%
Cost of Revenue 50.4 52.56 50.78 45.57 59.19 54.66 39.63
Gross Profit 59.15 46.94 45.36 51.53 42.41 83.46 85.17
Gross Margin 52.98% 47.18% 47.18% 53.07% 41.74% 60.43% 68.25%
Operating Income -18.61 -7.63 -6.88 -10.51 -53.53 -46.53 13.43
Operating Margin -16.88% -7.66% -7.15% -10.83% -52.68% -33.69% 10.76%
Net Income -24.24 -5.5 -5.27 -11.03 -105.4 -37.83 19.57
Net Margin -22.96% -5.53% -5.48% -11.36% -103.7% -27.39% 15.68%

Monetary values in USD

amounts except #

Average LTM
Feb 27
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
Revenue 109.5 99.5 96.14 97.1 101.6 138.1 124.8
Cash From Operating Activities Margin 4.61% 10.19% 10.88% -11.21% 7.91% -0.094% 9.98%
Cash From Operating Activities 5.01 10.14 10.46 -10.89 8.04 -0.129 12.46
Free Cash Flow Margin 0.06% 10.19% 2.76% -11.46% 2.73% -5.1% 1.24%
Free Cash Flow -0.177 10.14 2.65 -11.13 2.78 -7.05 1.55
Depreciation and Amortization Margin 10.12% 5.1% 9.65% 9.18% 15.36% 11.8% 9.65%
Depreciation and Amortization 11.2 5.07 9.28 8.91 15.6 16.3 12.04
Capital Expenditure Margin -4.55% 0% -8.12% -0.25% -5.18% -5.01% -8.74%
Capital Expenditure -5.19 0 -7.81 -0.243 -5.26 -6.92 -10.91
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program