investorscraft@gmail.com

Intrinsic ValueTong Tong AI Social Group Limited (0628.HK)

Previous CloseHK$0.20
Intrinsic Value
Upside potential
Previous Close
HK$0.20

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

Tong Tong AI Social Group Limited, operating as Gome Finance Technology, is a specialized financial services provider focused on alternative credit solutions in Hong Kong and Mainland China. The company operates through two primary segments: Commercial Factoring Business and Other Financing Services, offering a diversified portfolio that includes commercial factoring, financial leasing, pawn loans, mortgage lending, and money lending services. This multi-product approach allows the company to serve both corporate and individual clients across different credit needs and risk profiles. As a subsidiary of Swiree Capital Limited, the company leverages its established presence in the Hong Kong financial market while navigating the competitive landscape of non-bank financial institutions. Its positioning targets underserved market segments that traditional banks may overlook, providing specialized financing solutions with a focus on collateral-based lending and factoring services. The company's consultancy services complement its core offerings, creating additional revenue streams while maintaining its focus on the credit services sector within the broader financial ecosystem.

Revenue Profitability And Efficiency

The company generated HKD 269.6 million in revenue with net income of HKD 39.6 million, demonstrating profitability despite operating cash flow challenges. The negative operating cash flow of HKD 152.3 million suggests potential working capital pressures or timing differences in receivables collection, which is common in factoring and lending businesses. Capital expenditures remained minimal at HKD 0.9 million, indicating a capital-light operational model typical of financial services firms.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0098, the company maintains modest earnings power relative to its share count. The profitability metrics indicate effective credit risk management and operational efficiency in its lending and factoring operations. The company's ability to generate positive net income despite cash flow challenges suggests strong accrual-based earnings quality and disciplined credit underwriting practices in its core financial services segments.

Balance Sheet And Financial Health

The balance sheet shows HKD 130.5 million in cash against HKD 60.8 million in total debt, indicating adequate liquidity and conservative leverage. The cash position provides buffer for lending operations and potential market volatility. The debt level appears manageable relative to equity, suggesting a stable financial foundation for continued operations in the competitive financial services environment.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, retaining earnings to support lending operations and business development. This approach is typical for financial services firms focused on capital preservation and growth funding. The absence of dividends aligns with the company's stage of development and the capital-intensive nature of lending and factoring businesses requiring ongoing funding for portfolio growth.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 1.29 billion, the company's valuation reflects its niche position in the financial services sector. The beta of 0.634 indicates lower volatility than the broader market, suggesting investor perception of stable but modest growth prospects. The valuation multiples appear to incorporate the specialized nature of its business and the competitive dynamics of the alternative lending market.

Strategic Advantages And Outlook

The company benefits from its diversified financial service offerings and established market presence in Hong Kong. Its subsidiary status under Swiree Capital provides potential strategic support, while its multi-product approach allows for risk diversification across different credit segments. The outlook remains contingent on credit market conditions, regulatory environment, and the company's ability to maintain asset quality while navigating economic cycles in its operating regions.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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