investorscraft@gmail.com

Intrinsic ValueYunfeng Financial Group Limited (0376.HK)

Previous CloseHK$3.24
Intrinsic Value
Upside potential
Previous Close
HK$3.24

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

Yunfeng Financial Group Limited operates as a specialized financial services provider in Hong Kong and Macau, primarily focused on the life insurance sector. Its core revenue model is built on underwriting insurance policies, including life, medical, and annuity products, while also generating fees from asset management, pension administration, and corporate advisory services. The company serves both individual and institutional clients, leveraging its subsidiary status under Yunfeng Financial Holdings to maintain a strategic position in the region's competitive insurance market. Its operations are divided into two main segments: Insurance Products, which forms the primary revenue driver, and Other Financial Services and Corporate, which includes fund management and investment solutions. This dual-segment approach allows the company to diversify its income streams while maintaining a strong foothold in insurance underwriting. The firm's market position is characterized by its niche focus on mandatory provident fund schemes and employee stock ownership plan administration, distinguishing it from larger, more diversified insurers. Its comprehensive service offerings, from technological development to securities underwriting advisory, create an integrated financial ecosystem that supports client retention and cross-selling opportunities within its target markets.

Revenue Profitability And Efficiency

The company generated HKD 4.87 billion in revenue for the period, demonstrating its operational scale in the insurance sector. Net income reached HKD 470.8 million, reflecting effective cost management and underwriting discipline. Operating cash flow was strong at HKD 989.5 million, indicating healthy premium collection and investment income cycles.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.12, showing modest earnings generation relative to its substantial equity base. The company maintained positive operating cash flow significantly exceeding net income, suggesting quality earnings backed by cash generation. Capital expenditures were minimal at HKD -90.2 million, indicating a capital-light business model focused on financial services rather than physical assets.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with HKD 4.37 billion in cash and equivalents against HKD 3.20 billion in total debt. This conservative leverage ratio provides financial flexibility for potential acquisitions or business expansion. The company's insurance operations require substantial reserves, which are adequately covered by its current financial structure.

Growth Trends And Dividend Policy

The company maintained a zero dividend policy, retaining all earnings to support business development and regulatory capital requirements. Growth appears focused on organic expansion within existing insurance and financial service segments rather than shareholder distributions. The absence of dividends aligns with typical practices for financial services firms building capital bases.

Valuation And Market Expectations

With a market capitalization of HKD 28.35 billion, the company trades at approximately 6x revenue and 60x earnings, reflecting market expectations for future growth in specialized financial services. The low beta of 0.422 suggests the stock is perceived as less volatile than the broader market, possibly due to its stable insurance operations.

Strategic Advantages And Outlook

The company benefits from its specialized focus on insurance and financial services in Hong Kong and Macau, leveraging regulatory expertise and local market knowledge. Its affiliation with Yunfeng Financial Holdings provides strategic support and potential synergies. The outlook remains tied to regional economic conditions and insurance penetration rates in its operating markets.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg 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