investorscraft@gmail.com

Intrinsic ValueHaitong Unitrust International Financial Leasing Co., Ltd. (1905.HK)

Previous CloseHK$0.79
Intrinsic Value
Upside potential
Previous Close
HK$0.79

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

Haitong Unitrust International Financial Leasing operates as a specialized financial leasing company in China, providing comprehensive asset financing solutions across multiple sectors. The company's core revenue model centers on operating leasing services, factoring receivables, and various loan products, generating income through interest spreads and leasing fees. Its diversified portfolio spans commercial and passenger vehicle leasing, aircraft financing, and advisory services, serving key industries including transportation, manufacturing, infrastructure, and energy. As a subsidiary of Haitong UT Capital Group, the company leverages its parent's financial ecosystem while maintaining a distinct market position in China's growing leasing industry. The business demonstrates sector specialization through targeted services for government outsourcing projects and PPP arrangements, positioning itself as an integrated financial solutions provider rather than a traditional lender. This multifaceted approach allows the company to capture value across different economic cycles and industry verticals within China's complex financial landscape.

Revenue Profitability And Efficiency

The company generated HKD 5.79 billion in revenue with net income of HKD 1.51 billion, reflecting a healthy net margin of approximately 26%. Operating cash flow of HKD 12.99 billion significantly exceeded net income, indicating strong cash conversion from leasing operations. Capital expenditures of HKD -254.5 million suggest efficient asset management with minimal new capital investment requirements.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.17 demonstrates moderate earnings power relative to the company's substantial asset base. The significant operating cash flow generation relative to net income suggests efficient working capital management and strong collection capabilities. The business model appears capable of sustaining earnings through its diversified leasing portfolio and financial services offerings.

Balance Sheet And Financial Health

The company maintains HKD 7.48 billion in cash against total debt of HKD 33.30 billion, indicating leveraged operations typical for financial leasing companies. The debt structure supports the asset-intensive nature of the leasing business, with sufficient liquidity evidenced by substantial cash reserves. The balance sheet reflects the company's role as a financial intermediary requiring significant leverage for operations.

Growth Trends And Dividend Policy

The company distributed HKD 0.13209 per share in dividends, representing a payout from current earnings. The dividend policy appears sustainable given the strong cash flow generation and stable earnings profile. Growth prospects are tied to China's financial leasing market expansion and the company's ability to maintain its competitive positioning across multiple industry verticals.

Valuation And Market Expectations

With a market capitalization of HKD 7.33 billion, the company trades at approximately 1.3 times revenue and 4.9 times net income. The beta of 0.49 suggests lower volatility than the broader market, reflecting the defensive nature of financial leasing operations. Valuation metrics indicate market expectations for stable, though not aggressive, growth prospects.

Strategic Advantages And Outlook

The company benefits from its affiliation with Haitong UT Capital Group, providing access to broader financial resources and client networks. Its diversified industry exposure across transportation, infrastructure, and energy sectors mitigates concentration risk. The outlook depends on China's economic growth, regulatory environment for financial leasing, and the company's ability to maintain asset quality across its leasing portfolio.

Sources

Company financial reportsHong 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