investorscraft@gmail.com

Intrinsic ValueGet Nice Holdings Limited (0064.HK)

Previous CloseHK$3.03
Intrinsic Value
Upside potential
Previous Close
HK$3.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Get Nice Holdings Limited operates as a diversified financial services group based in Hong Kong, with a core business model anchored in capital markets activities. Its primary revenue streams are generated through its six operating segments: Broking, Securities Margin Financing, Money Lending, Corporate Finance, Asset Management, and Investments. The company provides a comprehensive suite of services including stockbroking, futures and options trading, underwriting, securities margin financing, and corporate advisory, catering primarily to the Hong Kong market with some property investment exposure in the United Kingdom. This positions it as a mid-tier, integrated financial service provider in a highly competitive sector dominated by larger investment banks and global brokers. Its market position is further defined by its subsidiary status under Honeylink Agents Limited, allowing it to maintain a focused operational strategy on niche client segments. The firm's diversification into property investment and real estate broking provides a secondary, non-correlated revenue source, though its core identity remains tied to the volatility and performance of the financial markets in which it operates.

Revenue Profitability And Efficiency

The company reported revenue of HKD 340.2 million for the period. It achieved a net income of HKD 41.2 million, indicating a net profit margin of approximately 12.1%. The business generated robust operating cash flow of HKD 251.6 million, significantly exceeding its net income, which suggests strong cash conversion efficiency from its core operations.

Earnings Power And Capital Efficiency

Get Nice Holdings demonstrated modest earnings power with a diluted EPS of HKD 0.0042. The company's capital expenditure was minimal at HKD -0.7 million, indicating a capital-light business model that does not require significant reinvestment to maintain its operations, allowing free cash flow to be directed towards investments or shareholder returns.

Balance Sheet And Financial Health

The company maintains a very strong liquidity position with cash and equivalents of HKD 2.74 billion. A notable feature is the absence of any reported total debt, resulting in a pristine, net cash balance sheet. This provides significant financial flexibility and a considerable buffer against market downturns or operational challenges.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by paying a dividend of HKD 0.05 per share. This dividend, substantially higher than the diluted EPS, indicates a payout policy that likely utilizes the firm's large cash reserves, signaling a commitment to returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 34.7 billion, the stock trades at a significant premium to its book value, largely reflecting the value of its substantial cash holdings. A beta of 0.275 suggests the market perceives it as a defensive stock with lower volatility compared to the broader market.

Strategic Advantages And Outlook

The company's key strategic advantages are its debt-free balance sheet and substantial cash war chest, providing resilience and optionality for strategic investments or acquisitions. Its outlook is intrinsically linked to the performance of Hong Kong's financial markets and property sector, with its diversified segments offering some natural hedging against sector-specific downturns.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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