investorscraft@gmail.com

Intrinsic ValueShenwan Hongyuan (H.K.) Limited (0218.HK)

Previous CloseHK$1.37
Intrinsic Value
Upside potential
Previous Close
HK$1.37

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

Shenwan Hongyuan (H.K.) Limited operates as a comprehensive financial services firm in Hong Kong's competitive capital markets sector. The company generates revenue through four distinct segments: wealth management serving retail and non-professional institutional clients, enterprise finance providing underwriting and advisory services to corporations, institutional services and trading catering to professional investors, and asset management offering both public and private fund solutions. As a subsidiary of China's Shenwan Hongyuan Group, the firm leverages its parent company's extensive mainland China network while maintaining its established presence in Hong Kong's international financial hub. The company's diversified service portfolio positions it to capture cross-border financial flows between China and global markets, though it faces intense competition from both international investment banks and local financial institutions. Its market position reflects that of a mid-sized regional player with particular strength in China-related financial services, navigating the complex regulatory environment of Hong Kong's financial sector.

Revenue Profitability And Efficiency

The company reported HKD 55.3 million in revenue for the period but experienced a net loss of HKD 160.7 million, indicating significant profitability challenges. The negative operating cash flow of HKD 566.4 million suggests operational inefficiencies and potential working capital management issues. The negative EPS of HKD 0.10 reflects the overall financial performance difficulties during this reporting period.

Earnings Power And Capital Efficiency

Current earnings power appears constrained given the substantial net loss position. The company's capital efficiency metrics are under pressure, as evidenced by the negative return on equity and assets. Operating cash flow significantly negative at HKD 566.4 million indicates challenges in converting business activities into cash generation, potentially affecting future investment capacity.

Balance Sheet And Financial Health

The balance sheet shows HKD 439.8 million in cash against total debt of HKD 2.49 billion, indicating a leveraged position. The debt-to-equity ratio appears elevated, though specific equity figures are not provided. The negative operating cash flow raises concerns about liquidity management and the company's ability to service its debt obligations without additional financing.

Growth Trends And Dividend Policy

Current financial performance suggests challenging growth conditions, with no dividend distribution during the period. The company's negative earnings and cash flow position likely necessitated the suspension of shareholder returns to preserve capital. Future growth prospects depend on improving operational performance and market conditions in Hong Kong's financial services sector.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.93 billion, the market appears to be accounting for the company's current challenges while potentially recognizing its strategic position in China-Hong Kong financial flows. The low beta of 0.102 suggests the stock is perceived as less volatile than the broader market, possibly reflecting its established franchise despite recent performance issues.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its affiliation with Shenwan Hongyuan Group and access to China-related financial flows. Its comprehensive service offering across multiple financial segments provides diversification benefits. The outlook depends on improving operational efficiency, managing leverage, and capitalizing on Hong Kong's role as China's international financial gateway amid competitive and regulatory challenges.

Sources

Company financial statementsHong Kong Stock Exchange filingsCompany description and financial data provided

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