investorscraft@gmail.com

Intrinsic ValueChina Cinda Asset Management Co., Ltd. (1359.HK)

Previous CloseHK$1.33
Intrinsic Value
Upside potential
Previous Close
HK$1.33

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 Cinda Asset Management operates as one of China's four major state-owned asset management companies, specializing in the acquisition and resolution of distressed financial and non-financial assets. The company's core revenue model involves purchasing non-performing loans from banks and financial institutions at discounted rates, then employing various recovery strategies including debt restructuring, asset securitization, and direct asset management to maximize value extraction. As a systemically important financial institution established in 1999, Cinda benefits from its privileged position in China's financial ecosystem, operating through 33 branches nationwide with a comprehensive service portfolio that spans distressed asset management, financial services, securities brokerage, trust services, and real estate development. The company maintains a dominant market position in China's distressed asset sector, leveraging its extensive government connections, specialized expertise in asset resolution, and diversified financial service capabilities to serve as a critical stabilizer within China's financial system while generating returns through sophisticated asset recovery and management techniques.

Revenue Profitability And Efficiency

China Cinda generated HKD 25.1 billion in revenue with net income of HKD 3.0 billion, reflecting a net margin of approximately 12.1%. The company's operating cash flow of HKD 71.2 billion significantly exceeded net income, indicating strong cash generation from its asset management operations. Capital expenditures of HKD -3.9 billion suggest net divestments or asset sales during the period, consistent with its business model of asset disposition.

Earnings Power And Capital Efficiency

The company reported diluted EPS of HKD 0.0275, with a dividend per share of HKD 0.026157, representing a substantial payout ratio. The significant operating cash flow generation relative to net income demonstrates strong underlying earnings power from asset recovery and management activities. The business model appears capital intensive given the nature of distressed asset acquisition and resolution.

Balance Sheet And Financial Health

China Cinda maintains a robust liquidity position with HKD 148.6 billion in cash and equivalents. Notably, the company reports zero total debt, which is unusual for a financial services firm and may reflect specific reporting conventions for Chinese asset management companies. The strong cash position supports its distressed asset acquisition strategy and provides financial stability.

Growth Trends And Dividend Policy

The company maintains an aggressive dividend policy with nearly 95% of earnings distributed to shareholders. This high payout ratio suggests a mature business model focused on returning capital to investors rather than aggressive growth. The dividend yield appears substantial given the current share price and reflects the company's stable cash generation capabilities.

Valuation And Market Expectations

With a market capitalization of HKD 54.96 billion, the company trades at approximately 2.2 times revenue and 18.1 times earnings. The beta of 0.502 indicates lower volatility than the broader market, reflecting the defensive nature of distressed asset management during economic cycles. The valuation multiples suggest market expectations for stable, rather than explosive, growth.

Strategic Advantages And Outlook

China Cinda's strategic advantages include its privileged position as a state-owned asset management company, extensive experience in distressed asset resolution, and comprehensive financial service capabilities. The outlook remains tied to China's economic cycle and banking sector health, with increased non-performing loans potentially driving future business opportunities. Regulatory support and systemic importance provide stability amid economic transitions.

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