investorscraft@gmail.com

Intrinsic ValueSouthwest Securities International Securities Limited (0812.HK)

Previous CloseHK$0.03
Intrinsic Value
Upside potential
Previous Close
HK$0.03

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

Southwest Securities International Securities Limited operates as a diversified financial services provider in Hong Kong, primarily serving corporations, institutions, and high-net-worth individuals. Its core revenue model is built on brokerage commissions, margin financing interest, corporate finance advisory fees, and proprietary trading gains. The company offers a comprehensive suite of services spanning equity and debt capital markets, asset management, futures trading, and wealth planning, positioning itself as a mid-tier, full-service securities firm. It competes in a highly saturated Hong Kong market dominated by large international investment banks and local giants, differentiating through its affiliation with its mainland Chinese parent, Southwest Securities. This connection provides potential access to cross-border deal flow and clients, though it remains a smaller player relative to the sector's leaders. Its market position is that of a niche provider leveraging its specific expertise in certain products like panda bonds and its integrated service offering to capture a segment of the market.

Revenue Profitability And Efficiency

The company reported revenue of HKD 11.4 million for the period, which was insufficient to cover its cost base, resulting in a significant net loss of HKD 11.2 million. This negative operating leverage indicates severe inefficiency and challenges in achieving profitability at its current scale. The negative operating cash flow of HKD 22.6 million further underscores these operational difficulties and a cash-consuming business model.

Earnings Power And Capital Efficiency

The firm's earnings power is currently negative, with a diluted EPS of -HKD 0.0031, reflecting an inability to generate profit from its invested capital. The substantial net loss relative to its revenue base points to poor capital efficiency. The business is not effectively converting its operational activities into shareholder returns, indicating fundamental challenges in its core operations.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 91.8 million against total debt of HKD 131.4 million, indicating a net debt position that raises concerns about financial flexibility. While the absolute debt level is not extreme, the company's lack of profitability and negative cash flow weakens its ability to service obligations, presenting a heightened risk profile that requires careful monitoring.

Growth Trends And Dividend Policy

Recent financial performance does not indicate positive growth, with the company reporting a net loss. The challenging revenue environment and lack of profitability have precluded any dividend distributions, as evidenced by a dividend per share of HKD 0. The current focus is likely on stabilizing operations rather than shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately HKD 109.9 million, the market is valuing the company at a significant premium to its annual revenue, which is unusual for a loss-making firm. This may imply expectations of a future turnaround or potential strategic value derived from its parent company affiliation, rather than a valuation based on current fundamentals.

Strategic Advantages And Outlook

The company's primary strategic advantage is its integration within the Southwest Securities group, potentially providing access to cross-border capital flows and clients from mainland China. The outlook remains challenging due to its current unprofitability and competitive market. Success is contingent on leveraging its niche expertise to gain market share and achieve operational scale to return to profitability.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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