investorscraft@gmail.com

Intrinsic ValueChina Huirong Financial Holdings Limited (1290.HK)

Previous CloseHK$0.57
Intrinsic Value
Upside potential
Previous Close
HK$0.57

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 Huirong Financial Holdings operates as a specialized financial services provider targeting China's underserved SME and individual borrower segments. The company employs a dual-segment approach through its Inclusive Finance Business Division and Ecology Finance Business Division, offering secured lending products primarily backed by real estate, personal property, and luxury assets. This niche positioning allows Huirong to serve customers who may face limited access to traditional banking channels, creating a defensible market position in China's alternative finance landscape. The company further diversifies its revenue streams through micro-finance services, supply chain financing solutions, and various investment activities including art investment and special asset management. This comprehensive service ecosystem enables cross-selling opportunities while mitigating sector-specific risks through portfolio diversification across different asset classes and customer segments.

Revenue Profitability And Efficiency

The company generated HKD 653.2 million in revenue with net income of HKD 50.5 million, representing a net margin of approximately 7.7%. Operating cash flow was negative at HKD -77.8 million, indicating potential challenges in cash collection or timing differences in its lending operations. The negative operating cash flow position warrants monitoring given the company's financial services nature where cash generation is typically expected from lending activities.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.046, the company demonstrates modest earnings power relative to its market capitalization. The negative operating cash flow contrasts with positive net income, suggesting non-cash items or working capital movements affecting cash generation. Capital expenditures were minimal at HKD -2.6 million, indicating a capital-light business model typical of financial services firms that primarily deploy financial rather than physical assets.

Balance Sheet And Financial Health

The balance sheet shows HKD 147.9 million in cash against total debt of HKD 1.11 billion, indicating significant leverage. The debt-to-equity ratio appears elevated, which is common in lending businesses but requires careful risk management. The company's asset-backed lending model provides some collateral protection, though the concentration in real estate-backed loans presents sector-specific risks.

Growth Trends And Dividend Policy

The company maintained a dividend per share of HKD 0.03, representing a payout ratio of approximately 65% based on EPS. This dividend policy suggests management's commitment to shareholder returns despite the negative operating cash flow. Growth prospects are tied to China's SME financing demand and the company's ability to expand its lending portfolio while maintaining credit quality.

Valuation And Market Expectations

With a market capitalization of HKD 665.1 million, the company trades at approximately 1.3x revenue and 13.2x earnings. The beta of 0.769 indicates lower volatility than the broader market, possibly reflecting the secured nature of its lending portfolio. Valuation metrics suggest market expectations for moderate growth with attention to credit quality and regulatory environment.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on secured lending to underserved market segments, providing collateral protection. Its diversified service offerings across multiple financial products create cross-selling opportunities. The outlook depends on China's economic conditions, regulatory environment for alternative lenders, and the company's ability to maintain asset quality while managing its leveraged balance sheet in a potentially challenging credit environment.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial 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