investorscraft@gmail.com

Intrinsic ValueShandong Hi-Speed Holdings Group Limited (0412.HK)

Previous CloseHK$1.58
Intrinsic Value
Upside potential
Previous Close
HK$1.58

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

Shandong Hi-Speed Holdings Group Limited operates as a diversified financial services provider in China, structured across four core segments: Standard Investment, Nonstandard Investment, License Business, and Financial Leasing. Its revenue model is multifaceted, generating income from interest, dividends, and capital appreciation on investments in listed securities and bonds, alongside fees from its licensed operations including securities brokerage, asset management, advisory services, and financial leasing. The company leverages its position as part of the broader Shandong Hi-Speed Group to access deal flow and capital, operating in the highly competitive Chinese financial sector. Its market positioning is that of a niche, integrated financial platform, focusing on both standardized market instruments and bespoke non-standard investments, which provides a hedge against market volatility. This dual approach allows it to serve a range of corporate and institutional clients seeking alternative financing and investment solutions beyond traditional banking channels.

Revenue Profitability And Efficiency

The company reported revenue of HKD 5.58 billion for the period. Net income stood at HKD 353.5 million, indicating a net profit margin of approximately 6.3%. The absence of reported operating cash flow and capital expenditures limits a full efficiency analysis, though the profitability metrics suggest the core operations are generating returns above its cost structure.

Earnings Power And Capital Efficiency

Diluted earnings per share were HKD 0.0587, reflecting the earnings power generated for its substantial shareholder base. The company's capital is heavily deployed in its investment and lending portfolios, as evidenced by its significant total debt, which is used to fund these income-generating assets. The efficiency of this capital deployment is a key driver of its overall profitability.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with HKD 4.31 billion in cash and equivalents. However, this is offset by a considerable total debt burden of HKD 44.97 billion, indicating a leveraged financial structure common for investment and lending businesses. The high debt level is a primary factor for assessing the company's financial risk and cost of capital.

Growth Trends And Dividend Policy

The company did not pay a dividend for this period, suggesting a strategy of retaining all earnings to fund future growth and investment activities. Its growth is intrinsically linked to the performance of its investment portfolios and the expansion of its lending and leasing book, which are sensitive to macroeconomic conditions and credit cycles in China.

Valuation And Market Expectations

With a market capitalization of approximately HKD 100.2 billion, the market assigns a significant valuation to the company's future earnings potential and its strategic positioning. The low beta of 0.406 suggests the stock is perceived by the market as less volatile than the broader market, potentially reflecting its status as a holding company with a diversified asset base.

Strategic Advantages And Outlook

A key strategic advantage is its affiliation with the state-owned Shandong Hi-Speed Group, which may provide stability and access to opportunities. The outlook is tied to China's economic health and regulatory environment for non-bank financial institutions. Success depends on adept capital allocation and risk management across its diverse business segments.

Sources

Company DescriptionPublic 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