investorscraft@gmail.com

Intrinsic ValueAnxian Yuan China Holdings Limited (0922.HK)

Previous CloseHK$0.12
Intrinsic Value
Upside potential
Previous Close
HK$0.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Anxian Yuan China Holdings Limited operates within the specialized consumer cyclical sector, focusing on the provision of cemetery and funeral services in the People's Republic of China. Its core revenue model is built on the sale of tombs and niches, complemented by the delivery of associated funeral and burial services, catering to a fundamental and enduring human need. The company's operations are anchored by its significant Bai Nian Ju facility, a substantial asset spanning approximately 30,000 square meters, which serves as a central hub for its service offerings. This positions the firm in a unique niche of the personal products and services industry, characterized by consistent demand driven by cultural traditions and demographic trends. Its market position is inherently local and asset-intensive, relying on the ownership and operation of physical property to generate long-term, stable cash flows from a essential service with limited direct competition in its specific geographic and service domain.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 236.4 million. It demonstrated strong profitability with a net income of HKD 51.1 million, resulting in a robust net profit margin of approximately 21.6%. Operating cash flow was significantly higher than net income at HKD 72.5 million, indicating high-quality earnings and efficient conversion of profits into cash.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, generating substantial operating cash flow of HKD 72.5 million. Capital expenditures were a modest HKD 4.9 million, indicating a capital-light business model that requires minimal reinvestment to maintain operations, thereby supporting strong free cash flow generation and high returns on invested capital.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong, featuring a large cash and equivalents position of HKD 264.9 million against total debt of HKD 44.6 million, resulting in a significant net cash position. This provides a very high degree of financial flexibility and indicates minimal solvency risk, underpinning the company's financial stability.

Growth Trends And Dividend Policy

The company has established a shareholder returns policy, evidenced by a dividend per share of HKD 0.016. The low beta of 0.122 suggests the stock's performance has historically had a very low correlation to broader market movements, which may appeal to investors seeking defensive characteristics and income. Specific growth rates are not provided in the data.

Valuation And Market Expectations

With a market capitalization of approximately HKD 348.8 million, the stock trades at a price-to-earnings ratio of roughly 6.8x based on its diluted EPS of HKD 0.023. This valuation appears conservative and may reflect the market's perception of the company's niche, localized business and its growth prospects.

Strategic Advantages And Outlook

The company's strategic advantages lie in its essential service offering, asset-backed business model, and exceptionally strong, liquid balance sheet. Its outlook is likely tied to demographic trends and its ability to utilize its significant cash reserves for potential expansion or further enhancing shareholder returns, while navigating the specific cultural and regulatory environment of its operating market.

Sources

Company Description and Financial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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