Financial Feasibility Analysis and Cash Flow Projection in Diagnostic X-ray Screening Business Model
Abstract
Financial planning is an important foundation in establishing technology-based health services such as the X-ray Screening System Clinic. This study aims to develop a comprehensive financial plan that includes initial investment estimates, cash flow projections, and financial feasibility analysis using the Net Present Value (NPV), Internal Rate of Return (IRR), and Payback Period (PP) methods. Using a quantitative-descriptive approach, data was collected through market studies, expert interviews, and benchmarking of radiology clinic operating costs. The results show that with a target service volume of 1,000 patients/month, the clinic's investment of Rp750 million can be recovered within 2 years with an IRR of 28.5% and a positive NPV. This study provides a strategic basis for investors or management in making financial decisions on the establishment of diagnostic clinics
References
Chakim, N. R., Indradewa, R., & Rahmat Syah, T. Y. (2021). Financial Planning: Applications to Business Startups "Jamu Partnership" in Indonesia. International Journal of Research and Review, 8(8), 483-487. https://doi.org/10.52403/ijrr.20210865
Harinugroho, W., Indradewa, R., & Rahmat Syah, T. Y. (2021). Financial Analysis of Startups Company PT. Limatra Innovation of Subang Honey Pineapple Beverage. International Journal of Research and Review, 8(10), 478-485. https://doi.org/10.52403/ijrr.20211062
Kierzkowski, A., Kisiel, T., Mardeusz, E., & Ryczyński, J. (2025). Research on the Use of Eye- Tracking in Marking Prohibited Items in Security Screening at the Airport. Applied Sciences (Switzerland), 15(11). https://doi.org/10.3390/app15116161
Kusuma, A., YanuarRahmat Syah, T., Indradewa, R., Author, C., & kusuma, A. (2021).
Implementation of Financial Strategy Business Plan Arena Corner. American International Journal of Business Management (AIJBM), 4(07), 86-89.
Pivac, J., Štimac, I., Bartulović, D., & Lonjak, I. (2025). Planning the Airport Terminal Facilities Based on Traffic Demand Forecast and Dominant Share of Airline Business Model: Case Study of Pula Airport. Applied Sciences (Switzerland), 15(5). https://doi.org/10.3390/app15052547
Polaris Market Research, https://www. polarismarketresearch. com/. (2025). X-Ray Security Screening Market Size, Share, Trends, Growth Analysis 2034. In https://www.polarismarketresearch.com/industry-analysis/x-ray-security-screening-market.
Teng, W., Zhang, H., & Zhang, Y. (2024). X-ray Security Inspection Prohibited Items Detection Model based on Improved YOLOv7-tiny. IAENG International Journal of Applied Mathematics, 54(7), 1279-1287.
Tran, K. B., Lang, J. J., Compton, K., Xu, R., Acheson, A. R., Henrikson, H. J., Kocarnik, J. M., Penberthy, L., Aali, A., Abbas, Q., Abbasi, B., Abbasi-Kangevari, M., Abbasi-Kangevari, Z., Abbastabar, H., Abdelmasseh, M., Abd-
Elsalam, S., Abdelwahab, A. A., Abdoli, G., Abdulkadir, H. A., ... Murray, C. J. L. (2022). The global burden of cancer attributable to risk factors, 2010-19: a systematic analysis for the Global Burden of Disease Study 2019.
The Lancet, 400(10352), 563-591. https://doi.org/10.1016/S0140-6736(22)01438-6
Zhao, K., Peng, S., Li, Y., & Lu, T. (2025). A lightweight Xray-YOLO-Mamba model for prohibited item detection in X-ray images using selective state space models. Scientific Reports, 15(1), 1-13. https://doi.org/10.1038/s41598-025-96035-1
Copyright (c) 2025 Bulletin of Management and Business
This work is licensed under a Creative Commons Attribution-ShareAlike 4.0 International License.
