investorscraft@gmail.com

Intrinsic ValueZhongguancun Science-Tech Leasing Co., Ltd. (1601.HK)

Previous CloseHK$0.85
Intrinsic Value
Upside potential
Previous Close
HK$0.85

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

Zhongguancun Science-Tech Leasing operates as a specialized financial services provider, focusing exclusively on finance leasing and leasing-based equity investments for science and technology innovation enterprises within China. The company's core revenue model generates income through interest spreads on leasing contracts and potential equity returns from its investment activities, positioning it at the intersection of traditional financial leasing and venture capital. As a subsidiary of Zhongguancun Development Group, the firm benefits from strategic connections to China's premier technology hub, Zhongguancun, often called China's Silicon Valley. This unique market position allows the company to serve high-growth technology startups and established tech firms that require specialized financing solutions beyond conventional banking products. The company operates in a niche segment of China's financial services sector, catering to innovation-driven businesses that typically face challenges accessing traditional credit channels due to their asset-light structures and high-risk profiles. By combining leasing services with equity participation, Zhongguancun Science-Tech Leasing captures value through both fixed income streams and potential capital appreciation, creating a differentiated business model in China's competitive financial landscape.

Revenue Profitability And Efficiency

The company reported HKD 516.5 million in revenue with net income of HKD 271.0 million, demonstrating a robust net profit margin of approximately 52.5%. This high profitability ratio indicates efficient operations and effective pricing of its specialized financial services, though the capital-intensive nature of leasing requires careful assessment of asset quality and credit risk management.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.20 and operating cash flow of HKD 136.6 million, the company demonstrates solid earnings generation relative to its capital base. The negative capital expenditures of HKD -58.9 million suggest net disposals of leased assets, which may indicate portfolio rotation rather than expansion, affecting interpretation of capital efficiency metrics.

Balance Sheet And Financial Health

The company maintains HKD 841.0 million in cash against total debt of HKD 3.37 billion, indicating moderate liquidity coverage. The debt level reflects the inherent leverage in leasing operations, requiring continuous assessment of asset quality and funding costs to maintain financial stability in China's evolving credit environment.

Growth Trends And Dividend Policy

The company distributed a dividend of HKD 0.0646 per share, representing a payout ratio of approximately 32% based on reported EPS. This balanced approach suggests a commitment to shareholder returns while retaining earnings for portfolio growth, though specific growth rates would require multi-year comparative analysis beyond the current period data.

Valuation And Market Expectations

With a market capitalization of HKD 1.20 billion and beta of 0.663, the market prices the company at approximately 2.3 times revenue and 4.4 times net income. The below-market beta suggests investors perceive lower systematic risk, possibly reflecting the specialized nature of its business and stable regulatory environment for financial leasing in China.

Strategic Advantages And Outlook

The company's strategic positioning within China's technology innovation ecosystem, backed by its parent Zhongguancun Development Group, provides competitive advantages in sourcing deals and managing risks. Its focus on science and technology enterprises aligns with national strategic priorities, though success depends on maintaining asset quality and navigating China's evolving financial regulatory landscape.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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