investorscraft@gmail.com

Intrinsic ValueDa Yu Financial Holdings Limited (1073.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

Da Yu Financial Holdings Limited operates as a specialized financial services provider in Hong Kong and Taiwan, focusing on corporate finance advisory and asset management. The company generates revenue through three primary segments: Corporate Finance Services, which includes advising listed issuers on compliance and transactions; Asset Management Services, offering investment advisory; and Securities and Related Services, encompassing broking and underwriting. Its core business model relies on advisory fees, retainer arrangements, and performance-based income from asset management, positioning it within the competitive Asian capital markets sector. The firm serves as an independent financial adviser for regulatory mandates and provides strategic counsel on corporate governance, leveraging its expertise in Hong Kong's listing rules and takeover codes. This niche focus differentiates it from larger investment banks, catering to specific client needs in a regulated environment. Its market position is that of a specialized advisor rather than a full-service investment bank, operating with a relatively small scale but deep regulatory knowledge.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 55.5 million with a net income of HKD 22.5 million, indicating a robust net profit margin of approximately 41%. The absence of capital expenditures suggests an asset-light operational model, while strong operating cash flow of HKD 41.3 million underscores efficient cash generation from its advisory and asset management activities.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power with diluted EPS of HKD 0.0103, driven by its high-margin advisory services. Its capital efficiency is evident through zero capital expenditures and a focus on human capital-intensive services, requiring minimal fixed asset investment while generating substantial cash returns from operations.

Balance Sheet And Financial Health

The balance sheet appears strong with HKD 98.6 million in cash and equivalents against minimal total debt of HKD 443,000, resulting in a net cash position. This conservative financial structure provides significant liquidity and flexibility, supporting the company's advisory-focused business model without leverage concerns.

Growth Trends And Dividend Policy

The company maintains a dividend policy with a payout of HKD 0.002594 per share, representing a distribution of profits to shareholders. Growth appears organic and dependent on market conditions for corporate finance activity, with the current financial performance suggesting stable operations in its niche markets.

Valuation And Market Expectations

With a market capitalization of approximately HKD 291 million and a P/E ratio derived from current earnings, the market appears to value the company as a small-cap financial services provider. The negative beta of -0.596 suggests low correlation with broader market movements, possibly reflecting its specialized niche.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized regulatory expertise and established position in Hong Kong's corporate advisory landscape. The outlook depends on sustained demand for independent financial advisory services and regulatory compliance consulting, particularly in Hong Kong's dynamic capital markets environment.

Sources

Company descriptionFinancial data provided

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