investorscraft@gmail.com

Intrinsic ValueCMBC Capital Holdings Limited (1141.HK)

Previous CloseHK$1.32
Intrinsic Value
Upside potential
Previous Close
HK$1.32

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

CMBC Capital Holdings Limited operates as a diversified financial services provider in Hong Kong's capital markets, offering a comprehensive suite of investment and financing solutions. The company generates revenue through multiple segments including securities brokerage and margin financing, fixed-income direct investments, asset management services, and corporate finance advisory. As a subsidiary of CMBC International Investment Limited, it leverages its affiliation with China Minsheng Banking Corporation to access deal flow and client relationships in the Greater China region. The firm competes in Hong Kong's highly developed financial ecosystem by providing specialized services to institutional and high-net-worth clients seeking exposure to Asian capital markets. Its multi-segment approach allows for revenue diversification across market cycles while maintaining focus on credit-intensive and advisory services that capitalize on cross-border investment flows between mainland China and international markets.

Revenue Profitability And Efficiency

The company reported revenue of HKD 269.7 million with net income of HKD 50.8 million, indicating an 18.8% net profit margin. This demonstrates reasonable profitability despite operating in competitive capital markets. The negative operating cash flow of HKD 426 million suggests significant working capital movements or investment activities that impacted cash generation during the period, requiring further analysis of segment performance.

Earnings Power And Capital Efficiency

CMBC Capital generated diluted EPS of HKD 0.0459, reflecting modest earnings power relative to its market capitalization. The absence of capital expenditures indicates an asset-light operating model typical of financial services firms. The company's capital efficiency appears constrained by the negative operating cash flow, though this may reflect timing differences in investment activities rather than operational inefficiency.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 248.6 million in cash and equivalents and zero debt, indicating a conservative financial structure. This debt-free position provides flexibility for strategic investments and buffers against market volatility. The substantial cash position relative to market capitalization suggests potential for capital deployment or shareholder returns.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with no dividend distribution during the period, retaining earnings for operational needs and growth initiatives. This approach aligns with the capital-intensive nature of financing and investment activities. Growth appears focused on organic expansion within existing business segments rather than aggressive capital return to shareholders.

Valuation And Market Expectations

Trading at a market capitalization of HKD 1.07 billion, the company commands a price-to-sales multiple of approximately 4.0x and a P/E ratio around 21x based on current earnings. The negative beta of -0.68 suggests counter-cyclical characteristics relative to the broader market, potentially reflecting its fixed-income focus and financing activities.

Strategic Advantages And Outlook

The company's primary advantage lies in its affiliation with CMBC International, providing access to deal flow and client networks in Greater China. Its diversified service offering across securities, fixed income, and advisory services creates multiple revenue streams. The outlook depends on Hong Kong's capital markets activity and cross-border investment flows between China and international markets.

Sources

Company filingsHong Kong Stock Exchange disclosuresFinancial statements

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