investorscraft@gmail.com

Intrinsic ValueYue Da International Holdings Limited (0629.HK)

Previous CloseHK$0.30
Intrinsic Value
Upside potential
Previous Close
HK$0.30

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

Yue Da International Holdings operates as a specialized financial services provider in China's factoring industry, offering comprehensive accounts receivable management, collection services, and financial consultancy. The company generates revenue through factoring services where it purchases accounts receivable from clients at a discount, assuming credit risk while providing immediate liquidity to businesses. Operating within China's competitive commercial finance sector, Yue Da serves small and medium enterprises seeking alternative financing solutions beyond traditional banking channels. The company maintains a niche market position by focusing on specialized factoring services rather than broader financial offerings, leveraging its expertise in credit assessment and receivables management. As a subsidiary of Yue Da Capital (HK) Limited, the firm benefits from established corporate relationships and industry experience, though it operates in a market with increasing competition from both traditional financial institutions and emerging fintech platforms. Their business model depends heavily on effective risk management and accurate credit evaluation to maintain profitability while navigating China's dynamic economic environment.

Revenue Profitability And Efficiency

The company reported HKD 63.9 million in revenue with net income of HKD 16.5 million, indicating a healthy net profit margin of approximately 26%. This profitability demonstrates efficient operations despite negative operating cash flow of HKD 56.6 million, which may reflect timing differences in receivable collections rather than operational inefficiency given the nature of their factoring business.

Earnings Power And Capital Efficiency

Yue Da generated diluted EPS of HKD 0.0141, reflecting moderate earnings power relative to its market capitalization. The negative operating cash flow position suggests potential challenges in working capital management, though this is common in factoring businesses where cash outflows precede collections. The minimal capital expenditures of HKD 6,000 indicate a capital-light business model.

Balance Sheet And Financial Health

The company maintains HKD 16.9 million in cash against total debt of HKD 81.2 million, indicating moderate leverage. The debt position appears manageable given the company's profitability, though the negative operating cash flow warrants monitoring for liquidity management. The balance sheet structure reflects typical characteristics of financial services firms with receivables-based assets.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.0046, representing a payout ratio of approximately 33% based on current earnings. This dividend policy suggests management's confidence in sustainable earnings despite the negative operating cash flow, though growth prospects appear modest given the company's niche market position and current financial metrics.

Valuation And Market Expectations

With a market capitalization of HKD 344.7 million, the company trades at approximately 5.4 times revenue and 21 times earnings. The beta of 1.257 indicates higher volatility than the market, reflecting sensitivity to economic conditions affecting China's SME sector and credit markets. This valuation suggests moderate market expectations for future growth.

Strategic Advantages And Outlook

The company's specialized focus on factoring services provides competitive advantages in credit assessment and receivables management. However, its outlook depends on China's economic conditions and credit environment. The negative operating cash flow presents a challenge that management must address through improved working capital efficiency while maintaining credit quality standards in their factoring portfolio.

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