investorscraft@gmail.com

Intrinsic ValueYangzhou Guangling District Taihe Rural Micro-finance Company Limited (1915.HK)

Previous CloseHK$0.27
Intrinsic Value
Upside potential
Previous Close
HK$0.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yangzhou Guangling District Taihe Rural Micro-finance Company Limited operates as a specialized rural credit provider in China's Yangzhou region, focusing exclusively on the 'agriculture, rural areas, and farmers' (三农) sector mandated by Chinese policy. Its core revenue model is generating interest income from microloans extended to its target clientele of small and medium-sized enterprises, microenterprises, and individual proprietors within its designated district. The company supplements this primary activity by offering financial guarantee services, acting as a financial institution agent, and engaging in internet-related services, thereby creating a diversified suite of rural financial products. It occupies a highly localized and niche position within China's vast financial services ecosystem, functioning as a critical conduit for targeted credit in underbanked rural communities, though it faces significant competition from larger state-owned banks and emerging fintech platforms also seeking to serve this demographic.

Revenue Profitability And Efficiency

The company reported revenue of HKD 52.4 million for FY 2023. However, profitability was severely challenged, resulting in a net loss of HKD 8.23 million. This negative bottom line, coupled with negative operating cash flow of HKD 2.45 million, indicates significant operational inefficiencies and potential stress within its loan portfolio during the period.

Earnings Power And Capital Efficiency

Earnings power was negative, with a diluted EPS of -HKD 0.0137. The negative operating cash flow suggests the core lending business was a net user of cash, raising concerns about the quality of earnings and the fundamental efficiency of its capital deployment into new loans versus collections from existing ones.

Balance Sheet And Financial Health

The balance sheet shows a constrained liquidity position with cash and equivalents of only HKD 0.28 million against total debt of HKD 1.54 million. This minimal cash buffer, relative to its obligations and the net cash outflow from operations, presents a considerable challenge to its short-term financial flexibility and overall health.

Growth Trends And Dividend Policy

Financial performance in FY 2023 reflects a contraction, moving from profitability to a loss. Unsurprisingly, given the negative net income, the company did not pay a dividend, adhering to a policy of capital retention to navigate its current financial difficulties and fund operations.

Valuation And Market Expectations

With a market capitalization of approximately HKD 159 million, the market is valuing the company at a significant discount to its stated revenue, reflecting deeply pessimistic expectations. This valuation incorporates concerns over its recent losses, cash burn, and the high-risk profile inherent in its specialized micro-lending focus.

Strategic Advantages And Outlook

Its key strategic advantage is its entrenched, policy-supported role in a specific rural Chinese market. The outlook remains highly uncertain, contingent on its ability to improve credit risk management, return to profitability, and generate positive cash flow from its core lending activities to ensure ongoing viability.

Sources

Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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