investorscraft@gmail.com

Intrinsic ValueUpbest Group Limited (0335.HK)

Previous CloseHK$0.67
Intrinsic Value
Upside potential
Previous Close
HK$0.67

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Upbest Group Limited is a diversified financial services provider operating primarily in Hong Kong, Macau, and mainland China. The company's core revenue model is built on a multi-segment approach, generating income from securities and futures brokerage, margin financing, corporate finance advisory, asset management, and precious metal trading. This diversified structure allows it to capture value across different facets of the capital markets ecosystem, serving both institutional clients and high-net-worth individuals. Its position as a subsidiary of CCAA Group Limited provides a degree of stability and potential synergies within the broader financial conglomerate. Operating in the highly competitive Asian financial hub of Hong Kong, Upbest leverages its long-established presence since 1988 to maintain a niche market position. The company's involvement in property investment and investment holding further diversifies its revenue streams beyond pure financial services, creating a hybrid business model that blends advisory, transactional, and investment income.

Revenue Profitability And Efficiency

The company reported revenue of HKD 122.0 million for the fiscal year, with net income of HKD 85.7 million demonstrating a high net profit margin. This indicates efficient cost management relative to its revenue base. The significant positive operating cash flow of HKD 95.4 million further underscores operational efficiency and strong cash conversion from its financial services activities.

Earnings Power And Capital Efficiency

Upbest generated diluted EPS of HKD 0.032, reflecting its earnings power across diversified segments. The company maintains moderate capital expenditures of HKD 0.7 million, suggesting a capital-light business model typical of financial services firms. The substantial operating cash flow relative to net income indicates quality earnings and efficient capital deployment in its operations.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with cash and equivalents of HKD 307.6 million against total debt of HKD 116.3 million. This conservative balance sheet structure provides financial flexibility and stability. The net cash position supports the company's ability to navigate market volatility while funding its diversified operations and investment activities.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of HKD 0.015 per share. The dividend payout represents a substantial portion of earnings, indicating management's commitment to returning capital to shareholders. The diversified revenue streams provide multiple potential growth vectors, though specific historical growth trends would require additional temporal data for comprehensive analysis.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.74 billion, the company trades at a significant premium to its revenue base, reflecting market expectations for its diversified financial services model. The beta of 0.831 suggests lower volatility than the broader market, potentially indicating perceived stability in its business model and market position within the financial services sector.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified service offerings, established presence in key Asian financial markets, and subsidiary relationship with CCAA Group Limited. This structure provides operational synergies and market access. The outlook depends on regional financial market conditions, regulatory environment, and the company's ability to leverage its multi-segment approach to capture growth opportunities across its service verticals.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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