investorscraft@gmail.com

Intrinsic ValueChina Assets (0170.HK)

Previous CloseHK$6.75
Intrinsic Value
Upside potential
Previous Close
HK$6.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2016 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Assets Holdings Limited operates as a specialized investment holding company focused on achieving long-term capital appreciation through strategic equity investments, primarily targeting small to medium-sized enterprises within Mainland China. The firm's core strategy involves a significant allocation to unlisted securities, though it maintains flexibility to invest in listed equities across Chinese exchanges, positioning it within the niche of pre-IPO and growth-stage capital provision. This approach differentiates it from traditional asset managers by concentrating on private market opportunities, leveraging deep regional insights to identify undervalued companies with high growth potential. Its market position is that of a specialized capital provider in the Chinese SME ecosystem, navigating the complex regulatory and economic landscape to generate returns through equity appreciation rather than income generation, catering to investors seeking exposure to China's dynamic private enterprise sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 16.63 million for FY2016, primarily derived from investment gains rather than recurring management fees. Net income stood at HKD 12.36 million, indicating efficient cost management relative to its investment returns. The negative operating cash flow of HKD -6.49 million reflects the illiquid nature of its primary investments in unlisted securities.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.16 demonstrates modest earnings power relative to its share count. The absence of capital expenditures aligns with its asset-light operating model as an investment holding company. Capital efficiency is primarily measured through investment selection rather than traditional operational metrics.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 68.25 million in cash and equivalents, representing approximately 87% of its market capitalization. With zero debt on its balance sheet, the company operates with minimal financial leverage and maintains conservative financial health, providing flexibility for future investments.

Growth Trends And Dividend Policy

The company follows a retention strategy, reinvesting all earnings back into its investment portfolio rather than distributing dividends. This approach supports its long-term capital appreciation objective but may limit appeal to income-seeking investors. Growth is contingent on successful investment selection in China's evolving private equity landscape.

Valuation And Market Expectations

Trading with a beta of 0.29, the stock exhibits lower volatility than the broader market, potentially reflecting its niche investment focus and illiquid holdings. The market appears to price the company conservatively relative to its cash position, suggesting expectations for moderate future investment returns.

Strategic Advantages And Outlook

The company's strategic advantage lies in its focused approach to Chinese SME investments and debt-free balance sheet. The outlook depends on China's economic growth and the success of its investment selection in identifying companies capable of achieving public listings or significant valuation increases.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2017201820192020202120222023202420252026202720282029203020312032203320342035203620372038203920402041

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