investorscraft@gmail.com

Intrinsic ValueHong Kong Finance Group Limited (1273.HK)

Previous CloseHK$0.60
Intrinsic Value
Upside potential
Previous Close
HK$0.60

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

Hong Kong Finance Group Limited operates as a specialized non-bank financial institution in Hong Kong, focusing exclusively on the provision of secured property mortgage loans to individuals and corporations. Its core revenue model is interest income generated from these lending activities, which are primarily collateralized by Hong Kong real estate assets. The company serves a distinct niche by offering tailored financial solutions, including personal loans for Home Ownership Scheme (HOS) and public housing homeowners, unsecured loans for property owners, and specialized products like mortgage further advances and carpark mortgages. This positions it as an alternative lender catering to specific borrower segments that may be underserved by traditional banks, operating under the Hong Kong Finance brand name. The company's strategic focus on property-secured lending within a single, high-value real estate market defines its sector context and provides a measure of inherent asset backing for its loan portfolio. Its market position is that of a focused, subsidiary operation of Tin Ching Holdings Limited, leveraging deep local market knowledge to compete on service specialization and flexibility rather than scale.

Revenue Profitability And Efficiency

The company generated HKD 152.8 million in revenue for the period, demonstrating its core lending operations. Profitability was strong, with net income reaching HKD 46.2 million, translating to a healthy net profit margin. Operating cash flow was significantly positive at HKD 170.0 million, substantially exceeding net income, indicating efficient cash collection from its loan book and strong operational performance.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.11, reflecting the earnings power derived from its interest-bearing assets. The substantial positive operating cash flow, which far exceeded capital expenditures of HKD 3.8 million, highlights excellent capital efficiency in its core lending business, allowing for strong internal funding of operations and potential future loan growth.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 34.2 million against total debt of HKD 105.0 million. This debt level, likely representing funding for its loan portfolio, appears manageable relative to its equity base and cash generation. The company's financial health is supported by its asset-backed lending model and strong operating cash flows.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder returns policy, distributing a dividend of HKD 0.026 per share. Future growth is intrinsically linked to the expansion of its loan book and the performance of the Hong Kong property market, which serves as the primary collateral for its operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 219.95 million, the stock trades at a low beta of 0.218, suggesting the market perceives it as a less volatile investment. This valuation likely reflects its niche business model and the stable, albeit specialized and geographically concentrated, nature of its cash flows.

Strategic Advantages And Outlook

The company's key strategic advantage is its deep specialization and established presence in Hong Kong's property mortgage sector, catering to specific customer segments. Its outlook is heavily dependent on local real estate market conditions, interest rate trends, and its ability to prudently manage credit risk and funding costs within its focused operational model.

Sources

Company DescriptionProvided Financial Metrics

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