investorscraft@gmail.com

Intrinsic ValueYNBY International Ltd. (0030.HK)

Previous CloseHK$0.25
Intrinsic Value
Upside potential
Previous Close
HK$0.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

YNBY International Ltd. operates as a diversified investment holding company with three distinct business segments: money lending, trading of goods and commodities, and cannabidiol (CBD) isolate operations. The company provides short-term personal and corporate loans in Hong Kong and mainland China, while its trading division deals in a varied portfolio including refined edible oils, sugar, cosmetics, and personal care products. Its strategic positioning is further enhanced by a cooperation agreement with Alpex Pharma SA for developing nutraceutical products, indicating a forward-looking approach to the health and wellness sector. This multi-pronged strategy allows YNBY to leverage its financial services expertise while capitalizing on consumer goods trading and emerging market opportunities in CBD and nutraceuticals, though it operates in highly competitive markets with varying regulatory landscapes across its geographical presence.

Revenue Profitability And Efficiency

The company generated HKD 754.9 million in revenue for the period, achieving a net income of HKD 18.1 million. This results in a net profit margin of approximately 2.4%, indicating relatively thin profitability despite substantial top-line performance. Operating cash flow of HKD 35.3 million suggests adequate cash generation from core operations to support business activities.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0023, the company demonstrates modest earnings power relative to its substantial share count. The minimal capital expenditures of HKD -0.2 million suggest a capital-light operational model, focusing primarily on working capital requirements rather than significant fixed asset investments across its diverse business segments.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 212.5 million in cash and equivalents against total debt of HKD 12.5 million, indicating a robust balance sheet with minimal leverage. This conservative financial structure provides flexibility for potential expansion or weathering economic downturns in its operating markets.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining all earnings for reinvestment into business operations. This approach suggests a focus on growth initiatives rather than returning capital to shareholders, though specific historical growth trends are not provided for comparative analysis.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 2.0 billion, the company's valuation reflects investor expectations for its diversified business model. The negative beta of -0.189 suggests the stock has exhibited low correlation with broader market movements, potentially appealing to investors seeking diversification benefits.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified revenue streams across financial services and trading operations, coupled with its expansion into the emerging CBD and nutraceutical markets through the Alpex Pharma partnership. Its strong balance sheet provides strategic flexibility for pursuing growth opportunities while managing risks across its varied business segments in different geographic markets.

Sources

Company description and financial data providedHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount