investorscraft@gmail.com

Intrinsic ValueEmperor Capital Group Limited (0717.HK)

Previous CloseHK$0.09
Intrinsic Value
Upside potential
Previous Close
HK$0.09

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

Emperor Capital Group operates as a diversified financial services provider in Hong Kong and internationally, serving both retail and corporate clients through four distinct segments. The company generates revenue through financing activities including short-term unsecured loans and property mortgage lending, brokerage services for securities and derivatives across multiple exchanges, and investment services covering mutual funds and insurance-linked products. Its corporate finance division provides critical advisory services for IPOs, mergers, acquisitions, and corporate restructuring, while the placing and underwriting segment supports Hong Kong-listed companies. Operating in the highly competitive Asian capital markets sector, Emperor Capital leverages its established presence since 1993 to maintain a mid-tier market position, offering comprehensive financial solutions through both traditional and digital platforms including web-based and mobile trading systems. The company's multi-segment approach provides revenue diversification while serving the complete financial needs of clients across the investment lifecycle from basic brokerage to complex corporate advisory services.

Revenue Profitability And Efficiency

The company generated HKD 333.8 million in revenue with net income of HKD 66.4 million, demonstrating effective cost management and operational efficiency. The net profit margin of approximately 20% reflects solid profitability in the competitive financial services sector. Strong operating cash flow of HKD 481.3 million significantly exceeded net income, indicating high-quality earnings and efficient working capital management.

Earnings Power And Capital Efficiency

Emperor Capital delivered diluted EPS of HKD 0.0098, with operating cash flow substantially surpassing net income, highlighting strong cash generation capabilities. The company maintains capital efficiency through its diversified service model, leveraging existing infrastructure across multiple revenue streams without significant additional capital requirements for business expansion.

Balance Sheet And Financial Health

The balance sheet shows exceptional strength with HKD 1.26 billion in cash and equivalents against minimal total debt of HKD 12.4 million, resulting in a net cash position. This conservative financial structure provides significant liquidity buffers and flexibility for strategic initiatives or market opportunities while maintaining low financial risk.

Growth Trends And Dividend Policy

The company currently maintains a zero dividend policy, retaining earnings to support business development and capital requirements. Growth appears focused on organic expansion within existing service segments rather than aggressive market share acquisition, with the strong cash position providing capacity for strategic investments when opportunities arise.

Valuation And Market Expectations

With a market capitalization of HKD 842.6 million, the company trades at approximately 2.5 times revenue and 12.7 times net income. The beta of 0.696 indicates lower volatility than the broader market, suggesting investor perception of relative stability within the financial services sector despite market fluctuations.

Strategic Advantages And Outlook

Emperor Capital's diversified service offering and established market presence since 1993 provide competitive advantages in client retention and cross-selling opportunities. The strong balance sheet positions the company well to navigate market cycles and pursue selective growth opportunities, though performance remains dependent on Hong Kong's financial market conditions and broader economic trends.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsAnnual reports

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