investorscraft@gmail.com

Intrinsic ValueHaitong International Securities Group Limited (0665.HK)

Previous CloseHK$1.52
Intrinsic Value
Upside potential
Previous Close
HK$1.52

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Haitong International Securities Group Limited operates as a comprehensive financial services provider in the capital markets sector, primarily serving corporate, institutional, and high-net-worth clients across global markets. Its diversified revenue model is structured across five core segments: Wealth Management, Corporate Finance, Asset Management, Global Markets, and Investments. The Wealth Management division offers bespoke investment solutions, discretionary account management, and margin financing, while Corporate Finance delivers critical underwriting and advisory services for capital raising and mergers and acquisitions. The Asset Management segment administers public, private, and mandatory provident funds, and Global Markets engages in sales, trading, and risk management for equity and fixed income products, complemented by derivative creation and research advisory. As a subsidiary of Haitong International Holdings, the firm leverages its extensive Hong Kong base and established history since 1973 to maintain a competitive position in Asia's financial hub, though it operates in a highly cyclical and competitive industry sensitive to market volatility and regulatory changes.

Revenue Profitability And Efficiency

The company reported a significant revenue decline to negative HKD 3.17 billion for FY 2022, reflecting severe challenges in its operating segments. Net income was deeply negative at HKD -6.54 billion, with diluted EPS at -HKD 0.99, indicating substantial unprofitability. Operating cash flow was also negative at HKD -3.99 billion, exacerbated by capital expenditures of HKD -137.8 million, highlighting efficiency strains across operations during the period.

Earnings Power And Capital Efficiency

Earnings power was severely impaired in FY 2022, as evidenced by the substantial net loss and negative EPS. The negative operating cash flow further underscores weakened capital efficiency, with cash generation failing to support operational needs or investments. The company's ability to deploy capital effectively was challenged by market conditions and segment performance.

Balance Sheet And Financial Health

The balance sheet shows cash and equivalents of HKD 5.15 billion, providing some liquidity, but total debt is elevated at HKD 47.06 billion. This high debt level relative to cash reserves indicates significant leverage and potential financial stress, necessitating careful management of obligations and refinancing risks in a rising rate environment.

Growth Trends And Dividend Policy

Growth trends were adverse in FY 2022, with negative revenue and profitability metrics indicating contraction. The company did not pay a dividend, reflecting its loss position and need to conserve cash. Future growth is contingent on market recovery and strategic adjustments to restore segment performance and capital returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 12.83 billion and a beta of 0.588, the market prices in below-average volatility but reflects concerns over profitability and leverage. The negative earnings and cash flow suggest investor expectations are subdued, with valuation likely factoring in recovery potential and sector risks.

Strategic Advantages And Outlook

Strategic advantages include a diversified service portfolio and established presence in Hong Kong's financial market, supported by its parent company. However, the outlook remains cautious due to FY 2022 losses, high debt, and sensitivity to capital market cycles. Success depends on operational turnaround, debt management, and leveraging its integrated platform when market conditions improve.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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