investorscraft@gmail.com

Intrinsic ValueZero Fintech Group Limited (0093.HK)

Previous CloseHK$0.42
Intrinsic Value
Upside potential
Previous Close
HK$0.42

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

Zero Fintech Group Limited, operating under the name Termbray Industries, is a Hong Kong-listed entity with a dual-pronged business model focused on real estate investment and money lending. The company's core operations involve the development and sale of a diversified property portfolio in mainland China, including residential units, commercial arcades, and car parking spaces, which generates capital gains and rental income. Concurrently, it operates a complementary money lending business, providing a stream of interest income. This positions the company within the competitive Chinese real estate sector and the specialized niche of non-bank financial services. Its market position is that of a small-cap, diversified operator navigating two distinct but capital-intensive industries, with its financial services arm offering a potential hedge against property market cyclicality. The company's strategy relies on asset management within its property holdings and credit risk assessment in its lending activities to drive overall profitability.

Revenue Profitability And Efficiency

The company reported revenue of HKD 263.3 million for the period. It achieved a net income of HKD 27.1 million, indicating a net profit margin of approximately 10.3%. However, operational efficiency appears challenged, as evidenced by a significant negative operating cash flow of HKD -246.6 million, which suggests potential timing differences in receivables or substantial investments in working capital for its core businesses.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0102, reflecting modest earnings power relative to its substantial share count. The negative operating cash flow, significantly outweighing net income, raises questions about the sustainability and quality of its current earnings. Capital expenditures were minimal at HKD -0.3 million, indicating a asset-light approach or a lack of significant new investments in the period.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 121.5 million against total debt of HKD 280.7 million. This results in a net debt position, which, combined with the negative operating cash flow, could indicate some liquidity pressure. The company's financial health is contingent on its ability to manage its debt obligations and improve cash generation from its operations.

Growth Trends And Dividend Policy

The company did not pay a dividend for the period, consistent with a strategy likely focused on retaining capital to fund operations or manage its balance sheet. Growth trends are unclear from the provided snapshot, as the negative cash flow may signal a period of investment or challenge rather than organic expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.17 billion, the company trades at a price-to-earnings ratio of roughly 43 based on its latest net income. A beta of 0.051 suggests the market perceives its stock as having very low correlation and volatility compared to the broader market, possibly pricing in its niche and small-cap status.

Strategic Advantages And Outlook

The company's strategic advantage lies in its operational diversification across real estate and lending. However, its outlook is closely tied to the performance of the Chinese property market and its ability to generate positive, sustainable cash flows. Navigating the inherent cycles in both of its business lines will be critical for its future stability and growth.

Sources

Company Annual ReportHong 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