investorscraft@gmail.com

Intrinsic ValueChina Development Bank International Investment Ltd. (1062.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 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Development Bank International Investment Limited operates as a specialized investment holding company within the asset management sector, focusing on strategic investments across diverse financial instruments. The company's core revenue model centers on generating returns through its investment portfolio, which includes money market instruments, equity securities, and debt-related investments in both listed and unlisted entities. As a subsidiary of China Development Bank International Holdings Limited, the firm leverages its affiliation with one of China's major policy banks to access unique investment opportunities and maintain strategic positioning in the Asian financial markets. The company's investment approach combines traditional asset management with strategic positioning in growth sectors, targeting long-term capital appreciation while managing portfolio risk through diversified exposure across various market segments and financial products.

Revenue Profitability And Efficiency

The company reported negative revenue of HKD -160.6 million and a net loss of HKD -148.2 million for the period, reflecting challenging market conditions and investment performance. Despite these losses, the firm maintained strong operating cash flow of HKD 227.7 million, indicating effective liquidity management. The absence of capital expenditures suggests a lean operational structure focused primarily on portfolio management rather than physical asset investments.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 0.0511 demonstrates weak earnings generation capacity during this period. The company's investment strategy appears to have underperformed, resulting in negative returns on its portfolio. However, the substantial operating cash flow suggests that the firm maintains the ability to generate liquidity from its investment activities, potentially supporting future investment opportunities and operational flexibility.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with cash and equivalents of HKD 317.3 million, providing a solid buffer against market volatility. Total debt remains relatively modest at HKD 19.1 million, indicating conservative leverage and strong financial stability. The company's cash position significantly exceeds its debt obligations, suggesting robust financial health and capacity to withstand investment market fluctuations.

Growth Trends And Dividend Policy

Current performance indicates contraction rather than growth, with both revenue and net income in negative territory. The company maintained a zero dividend policy, consistent with its loss position and focus on preserving capital for future investment opportunities. This approach aligns with the firm's strategy of prioritizing capital retention over shareholder distributions during challenging market periods.

Valuation And Market Expectations

With a market capitalization of approximately HKD 322.1 million and a beta of 0.16, the market appears to price the company as a relatively low-volatility financial holding. The negative earnings and revenue figures suggest investors may be valuing the company based on its asset base and strategic positioning rather than current profitability, anticipating potential recovery in investment performance.

Strategic Advantages And Outlook

The company's primary advantage lies in its affiliation with China Development Bank, providing access to strategic investment opportunities and policy-driven market insights. Its strong cash position and low debt provide flexibility to capitalize on market dislocations. The outlook depends on improved investment selection and market recovery, with the firm well-positioned to benefit from any resurgence in Asian financial markets given its established infrastructure and backing.

Sources

Company financial statementsHong Kong Stock Exchange filingsCorporate website information

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