investorscraft@gmail.com

Intrinsic ValueMin Xin Holdings Limited (0222.HK)

Previous CloseHK$3.29
Intrinsic Value
Upside potential
Previous Close
HK$3.29

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

Min Xin Holdings Limited operates as a diversified investment holding company with a core focus on the financial services sector, primarily through its general insurance operations. Its revenue model is built on a multi-pronged approach, generating income from insurance premiums, investment returns on its substantial portfolio, property leasing, and strategic investments. The company functions within the competitive Hong Kong and Greater China financial markets, providing essential services including micro-credit, entrusted loans, and banking activities through its subsidiaries. Its market position is that of a smaller, niche player, leveraging its affiliation with its parent company, Fujian Investment & Development Group, to maintain stability and access strategic opportunities in the region. This structure provides a degree of insulation from market volatility but also limits its scale compared to larger, pure-play insurers and financial institutions, positioning it as a stable, albeit slower-growing, entity within the sector.

Revenue Profitability And Efficiency

The company reported revenue of HKD 236.4 million for the period. Profitability was robust, with net income reaching HKD 87.7 million, translating to a healthy net profit margin. Operational efficiency is challenged by negative operating cash flow of HKD 24.7 million, indicating potential timing differences in premium collection or investment income recognition versus its operational expenditures.

Earnings Power And Capital Efficiency

Min Xin demonstrates solid earnings power with diluted EPS of HKD 0.15. The company's capital allocation appears conservative, with no reported capital expenditures, suggesting a focus on financial investments and maintaining its existing asset base rather than significant expansion or acquisition-led growth during this period.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 574.3 million. However, this is offset by total debt of HKD 838.7 million. The company's financial health is supported by its investment portfolio and property assets, though the debt level warrants monitoring for a firm of its size and cash flow profile.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.09 per share. This represents a significant payout ratio, underscoring a commitment to returning capital to investors. Growth trends appear muted based on the current revenue figure, suggesting a strategy focused on stability and income generation rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.91 billion, the market assigns a modest valuation to the company. The negative beta of -0.082 suggests the stock has exhibited a low correlation to broader market movements, which may reflect its perceived defensive characteristics and niche, income-focused investment profile.

Strategic Advantages And Outlook

The company's key strategic advantage is its diversified investment portfolio and its affiliation with a larger state-owned parent group, providing stability. The outlook is likely one of steady, income-oriented performance, leveraging its existing financial and property assets, though growth is contingent on broader economic conditions in its operating regions.

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