investorscraft@gmail.com

Intrinsic ValueQuanzhou Huixin Micro-credit Co., Ltd. (1577.HK)

Previous CloseHK$1.00
Intrinsic Value
Upside potential
Previous Close
HK$1.00

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

Quanzhou Huixin Micro-credit Co., Ltd. operates as a specialized microfinance institution within China's expansive financial services sector, focusing on providing critical short-term financing solutions to underserved market segments. Its core revenue model is driven by interest income generated from a diversified portfolio of loan products, including revolving credit facilities, joint-guaranteed loans, and collateralized quick-access loans, tailored for entrepreneurial individuals, SMEs, and microenterprises. The company has established a distinct market position by serving as a vital alternative credit source in its regional operating area, complementing traditional banking institutions. Beyond lending, it diversifies its service offerings through investment advisory, financial leasing, and estate brokerage services, enhancing its value proposition and creating ancillary revenue streams. This multifaceted approach allows it to capture a niche in the competitive credit market, leveraging local expertise and relationships to maintain relevance and foster client loyalty in a dynamic economic environment.

Revenue Profitability And Efficiency

The company reported revenue of HKD 173.4 million for the period, demonstrating its core lending operations. Profitability is strong, with net income reaching HKD 91.7 million, translating to a robust net profit margin of approximately 53%. This high margin reflects efficient credit assessment and operational management within its specialized microfinance niche.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.146, indicating solid earnings power on a per-share basis. The company generated substantial operating cash flow of HKD 200.2 million, significantly exceeding its net income, which underscores high-quality earnings and efficient collection from its loan portfolio. Capital expenditures were negative, suggesting a net divestment or recovery of assets.

Balance Sheet And Financial Health

The balance sheet appears exceptionally strong, characterized by a large cash position of HKD 103.0 million and minimal total debt of just HKD 0.95 million. This results in a net cash position, indicating very low financial leverage and significant liquidity to support future lending activities and withstand economic downturns.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, paying a dividend of HKD 0.055 per share. The payout, supported by strong earnings and cash flow, signals a commitment to returning capital to investors. Future growth will likely be driven by the expansion of its loan book within its regional market.

Valuation And Market Expectations

With a market capitalization of HKD 612 million, the stock trades at a price-to-earnings ratio of approximately 6.7x based on diluted EPS. This valuation suggests the market may be applying a discount, potentially reflecting perceptions of risk associated with the microfinance sector or its specific geographic focus.

Strategic Advantages And Outlook

The company's key advantages include its specialized focus on a credit-underserved market, a conservative balance sheet with minimal leverage, and high profitability metrics. The outlook is tied to its ability to prudently grow its loan portfolio while managing credit risk within China's evolving economic and regulatory landscape for non-bank financial institutions.

Sources

Company DescriptionProvided Financial Data

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