investorscraft@gmail.com

Intrinsic ValueChina Merchants China Direct Investments Limited (0133.HK)

Previous CloseHK$14.88
Intrinsic Value
Upside potential
Previous Close
HK$14.88

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

China Merchants China Direct Investments Limited operates as a specialized investment fund focusing on direct investments in Chinese companies across multiple sectors including financial services, culture and media, manufacturing, and real estate. The fund employs a strategic approach by targeting high-tech projects with investments typically not exceeding $10 million, utilizing both pre-IPO placements and public offerings. Backed by the substantial China Merchants Group, the fund maintains a distinctive market position with privileged access to emerging opportunities in China's dynamic economic landscape. Its portfolio strategy includes approximately 10% allocation to listed securities such as H-shares and B-shares, providing diversification while maintaining its core focus on direct private investments. This unique positioning allows the fund to capitalize on China's growth story through carefully selected private equity-style investments while benefiting from its prestigious corporate backing and sector expertise.

Revenue Profitability And Efficiency

The company generated HKD 160.4 million in revenue with net income of HKD 120.4 million, demonstrating strong profitability margins. The operation achieved an impressive 75% net income margin, reflecting efficient investment management and cost control. Operating cash flow of HKD 41.5 million supports the dividend distribution capability while maintaining operational flexibility.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.79 and substantial net income generation, the fund exhibits strong earnings power relative to its asset base. The absence of capital expenditures indicates a pure investment management model focused on portfolio returns rather than operational investments, maximizing capital efficiency through strategic allocation decisions.

Balance Sheet And Financial Health

The balance sheet remains robust with HKD 30.9 million in cash and equivalents and zero debt, providing significant financial flexibility. This conservative capital structure supports the investment strategy without leverage constraints, while the debt-free position enhances financial stability during market volatility.

Growth Trends And Dividend Policy

The company maintains a generous dividend policy with HKD 0.624 per share distribution, representing a substantial payout ratio. This approach balances returning capital to shareholders while preserving investment capacity for new opportunities, reflecting a mature investment fund strategy focused on total shareholder returns.

Valuation And Market Expectations

Trading at a market capitalization of HKD 2.52 billion, the fund's valuation reflects investor expectations for continued strategic investments in China's growth sectors. The low beta of 0.41 suggests the market perceives the portfolio as relatively defensive compared to broader equity markets.

Strategic Advantages And Outlook

The fund's primary advantage lies in its affiliation with China Merchants Group, providing unique deal flow and sector insights. This backing, combined with focused investment expertise in Chinese markets, positions the company to capitalize on selective opportunities while maintaining disciplined capital allocation and risk management practices.

Sources

Company financial reportsHong Kong Stock Exchange filingsInvestor presentations

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