investorscraft@gmail.com

Intrinsic ValueCinda International Holdings Limited (0111.HK)

Previous CloseHK$0.98
Intrinsic Value
Upside potential
Previous Close
HK$0.98

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

Cinda International Holdings Limited operates as a specialized financial services firm in Hong Kong and Mainland China, structured around three core segments: Asset Management, Sales and Trading, and Corporate Finance. The company generates revenue through advisory fees, brokerage commissions, and financing services, catering to a diverse client base of individuals, corporations, and institutional investors. Its asset management division offers fund management and proprietary investment services, while the sales and trading segment provides comprehensive broking, underwriting, and margin financing. The corporate finance arm delivers critical advisory services for equity and debt financing, supporting clients through public listings and capital raising initiatives. As a subsidiary of Cinda Securities Co., Ltd., the firm leverages its parent company's extensive network and reputation within China's financial system, positioning itself as a niche player in the competitive Asian capital markets landscape. This affiliation provides a stable foundation and potential cross-selling opportunities, though it operates in a highly regulated and volatile sector influenced by macroeconomic conditions and market sentiment.

Revenue Profitability And Efficiency

The company reported revenue of HKD 195.5 million for the period, with net income of HKD 10.3 million, indicating a net profit margin of approximately 5.3%. Operating cash flow was negative HKD 16.1 million, which may reflect timing differences in working capital or investment activities, though capital expenditures were negligible.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0161, reflecting modest earnings power relative to the share count. The negative operating cash flow, despite positive net income, suggests potential challenges in cash conversion efficiency or strategic capital deployment within its asset management and trading operations.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 275.5 million, though total debt is significant at HKD 713.6 million. The high debt level relative to equity warrants careful monitoring, though the cash reserves provide a buffer for near-term obligations.

Growth Trends And Dividend Policy

No dividend was distributed during the period, indicating a retention of earnings for reinvestment or operational needs. Growth prospects are tied to market conditions in Hong Kong and Mainland China, with performance heavily influenced by asset management flows and corporate finance activity.

Valuation And Market Expectations

With a market capitalization of approximately HKD 339.8 million and a beta of 0.175, the stock exhibits low volatility relative to the market. The valuation reflects investor expectations of stable, albeit modest, growth given its niche focus and subsidiary status.

Strategic Advantages And Outlook

The firm's primary strategic advantage is its affiliation with Cinda Securities, providing access to a broader client network and regulatory expertise. The outlook depends on capital market activity in Greater China, with potential growth in cross-border corporate finance and asset management services driving future performance.

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