investorscraft@gmail.com

Intrinsic ValueGet Nice Financial Group Limited (1469.HK)

Previous CloseHK$0.98
Intrinsic Value
Upside potential
Previous Close
HK$0.98

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

Get Nice Financial Group Limited operates as a diversified financial services provider in Hong Kong's competitive capital markets sector. Its core revenue model is built on brokerage commissions, margin financing interest income, corporate finance advisory fees, and asset management charges. The company offers a comprehensive suite of services including securities and derivatives broking, underwriting, placement services, and discretionary portfolio management, catering primarily to institutional and high-net-worth clients. As a subsidiary of Get Nice Holdings Limited, it leverages its parent's ecosystem while maintaining a focused presence in Central, Hong Kong. Its market position is that of a mid-tier, full-service local brokerage, competing in a market dominated by larger international investment banks and smaller niche players. The firm's involvement in property and yacht holding represents a unique, albeit minor, diversification of its asset base beyond traditional financial instruments.

Revenue Profitability And Efficiency

For FY 2024, the group reported revenue of HKD 335.7 million and net income of HKD 152.7 million, demonstrating a robust net profit margin of approximately 45.5%. This high profitability is supported by strong operating cash flow of HKD 348.7 million, significantly exceeding net income, indicating high-quality earnings. Capital expenditures were minimal at HKD -1.6 million, reflecting the asset-light nature of its brokerage operations.

Earnings Power And Capital Efficiency

The company generated diluted EPS of HKD 0.061, with its core brokerage and financing activities driving earnings power. The substantial operating cash flow relative to net income highlights exceptional cash conversion efficiency. The business model requires minimal capital investment, allowing for high returns on invested capital through its securities margin financing and broking services.

Balance Sheet And Financial Health

The balance sheet is exceptionally strong with cash and equivalents of HKD 2.43 billion, vastly exceeding total debt of HKD 17.6 million. This results in a net cash position that provides significant financial flexibility and a strong buffer against market volatility. The minimal leverage indicates a conservative financial strategy well-suited for the cyclical nature of financial services.

Growth Trends And Dividend Policy

The company maintains a generous dividend policy, distributing HKD 0.50 per share which significantly exceeds the reported EPS, indicating a return of capital to shareholders. This policy suggests management's confidence in maintaining strong cash generation capabilities despite the inherent cyclicality of capital markets revenue streams.

Valuation And Market Expectations

With a market capitalization of HKD 2.45 billion, the stock trades at approximately 7.3 times revenue and 16 times earnings. The exceptionally low beta of 0.129 suggests the market perceives this as a defensive financial stock, potentially due to its strong balance sheet and consistent dividend payments despite operating in a volatile sector.

Strategic Advantages And Outlook

The group's strategic advantages include its diversified financial service offerings, strong parent company backing, and exceptional balance sheet strength. The outlook depends on Hong Kong's capital markets activity, with the company well-positioned to capitalize on market opportunities while its substantial cash reserves provide stability during downturns.

Sources

Company Annual ReportHong Kong Stock Exchange filings

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