investorscraft@gmail.com

Intrinsic ValueHong Kong Exchanges and Clearing Limited (0388.HK)

Previous CloseHK$432.20
Intrinsic Value
Upside potential
Previous Close
HK$432.20

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

Hong Kong Exchanges and Clearing Limited (HKEX) operates as a premier global financial market infrastructure, generating revenue through a multi-faceted model centered on its role as a marketplace operator. Its core activities include providing trading, clearing, settlement, and depository services across equities, derivatives, and commodities, while also monetizing its valuable market data. The company's diversified revenue streams are segmented into Cash, Equity and Financial Derivatives, Commodities, Post Trade, and Technology, creating a comprehensive ecosystem for issuers and investors. Strategically positioned as a critical gateway connecting international capital with China's economic growth, HKEX holds a dominant and highly defensible market position in Hong Kong. Its status as a primary listing venue for many of China's largest corporations and its expanding international footprint through acquisitions, such as the London Metal Exchange, solidify its role as a key node in global finance. This unique positioning allows it to capitalize on cross-border investment flows and the continued internationalization of the renminbi, making it an indispensable piece of Asia's financial architecture.

Revenue Profitability And Efficiency

HKEX reported robust revenue of HKD 17.3 billion for the period, demonstrating its ability to monetize its marketplace ecosystem effectively. The company exhibits exceptional profitability, with net income reaching HKD 13.1 billion, translating to a high net profit margin. This strong bottom-line performance underscores the highly scalable and efficient nature of its exchange and clearing operations, where incremental revenue significantly contributes to earnings.

Earnings Power And Capital Efficiency

The company possesses formidable earnings power, as evidenced by a diluted EPS of HKD 10.29. This is supported by strong operating cash flow generation of HKD 12.8 billion, which comfortably exceeds capital expenditures. This significant cash generation highlights the capital-light nature of its business model and its ability to fund strategic initiatives and shareholder returns internally.

Balance Sheet And Financial Health

HKEX maintains an exceptionally strong balance sheet characterized by a substantial cash and equivalents position of HKD 134.4 billion. This provides immense financial flexibility and a significant buffer against market volatility. With minimal total debt of HKD 1.7 billion, the company operates with a negligible net debt position, reflecting a conservative and low-risk financial structure.

Growth Trends And Dividend Policy

The company has a established track record of returning capital to shareholders, underscored by a substantial dividend per share of HKD 10.9. Its growth trajectory is intrinsically linked to overall market trading volumes, new listings activity, and the success of its strategic expansions into new products and connectivity initiatives with mainland China, which serve as primary catalysts for future performance.

Valuation And Market Expectations

With a market capitalization of approximately HKD 568 billion, the market assigns a premium valuation reflective of HKEX's monopolistic position, high-quality earnings, and strategic role as a financial gateway. A beta of 0.84 indicates the stock is perceived as less volatile than the broader market, suggesting investors view it as a relatively stable, high-quality compounder within the financial sector.

Strategic Advantages And Outlook

HKEX's primary strategic advantages are its entrenched monopoly in Hong Kong, its critical role in China's financial market liberalization, and its diversified revenue base. The outlook remains tied to macroeconomic conditions, geopolitical factors influencing capital flows, and the company's ability to continue innovating with new products and enhancing its connectivity to mainland markets to sustain its growth narrative.

Sources

Company Annual ReportPublic financial disclosures

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