investorscraft@gmail.com

Intrinsic ValueOi Wah Pawnshop Credit Holdings Limited (1319.HK)

Previous CloseHK$0.28
Intrinsic Value
Upside potential
Previous Close
HK$0.28

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

Oi Wah Pawnshop Credit Holdings Limited operates as a specialized secured financing provider in Hong Kong's alternative lending sector. The company generates revenue primarily through pawn and mortgage loan services, leveraging its physical collateral-based model to serve customers who may not qualify for traditional banking services. Operating since 1975, the company has established a niche position in Hong Kong's financial ecosystem, catering to individuals and small businesses seeking quick access to capital against valuable assets. The pawnshop model provides inherent security through collateralization, while money lending and consulting services offer additional revenue streams. This specialized approach positions the company as an accessible financing alternative in a market where traditional credit remains constrained for certain segments. The company's long operating history and subsidiary status under Kwan Lik Holding Limited provide stability in a sector that requires significant trust and regulatory compliance.

Revenue Profitability And Efficiency

The company generated HKD 176.0 million in revenue with net income of HKD 55.9 million, demonstrating strong profitability with a net margin of approximately 31.8%. Operating cash flow of HKD 151.8 million significantly exceeded net income, indicating excellent cash conversion efficiency. Minimal capital expenditures of HKD 675,000 reflect the asset-light nature of the pawnshop lending business model.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.029 reflects the company's earnings capacity relative to its substantial share count. The business demonstrates capital efficiency through its collateral-based lending approach, requiring minimal physical infrastructure while generating consistent returns. The model benefits from interest income on secured loans with controlled risk exposure through asset-backed lending practices.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with HKD 220.8 million in cash against HKD 70.7 million in total debt, providing a comfortable cushion. The strong cash position supports lending operations and provides flexibility for strategic opportunities. The balance sheet structure appears conservative given the secured nature of the lending business and manageable debt levels.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.0145, representing a payout ratio of approximately 50% based on EPS. This balanced capital allocation strategy returns value to shareholders while retaining earnings for business expansion. The stable operational history suggests consistent performance in Hong Kong's specialized lending market.

Valuation And Market Expectations

With a market capitalization of HKD 465.7 million, the company trades at approximately 2.6 times revenue and 8.3 times net income. The low beta of 0.238 indicates relative insulation from broader market volatility, reflecting the defensive characteristics of the pawnshop lending business in various economic conditions.

Strategic Advantages And Outlook

The company benefits from its long-established presence, regulatory compliance, and specialized expertise in secured lending. The collateral-based model provides inherent protection against credit losses, while serving an underserved market segment. Outlook remains stable given consistent demand for alternative financing solutions in Hong Kong's financial landscape.

Sources

Company financial reportsHong Kong Stock Exchange filingsCorporate website information

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