investorscraft@gmail.com

Intrinsic ValueChina Everbright Limited (0165.HK)

Previous CloseHK$9.78
Intrinsic Value
Upside potential
Previous Close
HK$9.78

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 Everbright Limited operates as a Hong Kong-based investment holding company with a diversified portfolio spanning multiple high-growth sectors. The firm strategically allocates capital across unlisted equity securities, equity derivatives, and specialized funds targeting emerging industries including artificial intelligence, advanced manufacturing, new energy solutions, healthcare services, and aircraft leasing. Its core revenue model combines capital appreciation from strategic investments with fee-based income from comprehensive financial services such as asset management, investment advisory, and fund management operations. As a subsidiary of Honorich Holdings, the company leverages its position within the broader China Everbright Group ecosystem to access proprietary deal flow and sector expertise. Its market positioning reflects a hybrid approach—balancing direct investments in transformative technologies with traditional financial services—while maintaining focus on both Hong Kong and Mainland China markets. The company's investment philosophy emphasizes sector-specific platforms in AIoT and elderly care, demonstrating a nuanced understanding of demographic and technological trends shaping Asia's economic landscape.

Revenue Profitability And Efficiency

The company reported HKD 356 million in revenue alongside a significant net loss of HKD -1.83 billion for the period, indicating substantial investment write-downs or market valuation adjustments. Despite the bottom-line challenges, operating cash flow remained robust at HKD 1.69 billion, suggesting underlying portfolio liquidity and operational funding capacity. This divergence between accounting losses and cash generation highlights the mark-to-market volatility inherent in its investment-focused business model.

Earnings Power And Capital Efficiency

Diluted EPS of HKD -1.13 reflects the challenging period for investment valuations, though the maintained dividend of HKD 0.10 per share signals management's confidence in liquidity and long-term portfolio recovery. The company's ability to generate positive operating cash flow despite investment losses demonstrates resilient cash management and portfolio distribution capabilities, which supports ongoing operations and strategic flexibility.

Balance Sheet And Financial Health

With HKD 8.42 billion in cash against HKD 30.16 billion in total debt, the company maintains adequate liquidity though leverage remains elevated. The debt position primarily supports investment activities and portfolio funding, consistent with its capital-intensive business model. The balance sheet structure reflects its role as an investment vehicle with significant assets likely held at fair value through profit or loss.

Growth Trends And Dividend Policy

Current performance reflects cyclical pressures in investment valuations, though the sustained dividend distribution indicates commitment to shareholder returns. Growth trajectory is tied to portfolio performance across new economy sectors, particularly AI, healthcare, and aviation investments. The dividend yield provides income support while awaiting capital appreciation from long-term strategic holdings.

Valuation And Market Expectations

Trading at a market capitalization of HKD 15.74 billion, the company's valuation incorporates expectations for portfolio recovery and sector exposure. The beta of 0.752 suggests moderate sensitivity to market movements, potentially reflecting diversified holdings. Current pricing likely discounts near-term investment losses while accounting for long-term strategic positioning in growth sectors.

Strategic Advantages And Outlook

The company benefits from its affiliation with the China Everbright Group ecosystem, providing deal flow access and sector expertise. Strategic focus on high-growth sectors like AI, healthcare, and aviation aligns with regional economic priorities. Outlook depends on portfolio company performance, exit opportunities, and continued adoption of new economy investments across Asian markets.

Sources

Company filingsHong Kong Stock Exchange disclosuresBloomberg financial data

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