investorscraft@gmail.com

Intrinsic ValueVCREDIT Holdings Limited (2003.HK)

Previous CloseHK$2.16
Intrinsic Value
Upside potential
Previous Close
HK$2.16

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

VCREDIT Holdings Limited operates as a specialized consumer finance provider in China, focusing on the underserved prime and near-prime borrower segment. Its core revenue model is built on originating and facilitating loans, primarily through credit card balance transfer products and consumption credit, while also generating income from value-added services like guarantees and financial leasing. The company leverages technology to enhance its credit assessment and operational efficiency, positioning itself within the broader fintech-enabled lending sector. This strategic focus allows it to capture demand from consumers who may not be fully served by traditional banks, carving out a distinct niche in China's vast and competitive financial services landscape. Its market position is that of a specialized, technology-aided non-bank financial institution, aiming for sustainable growth through targeted risk management and digital integration.

Revenue Profitability And Efficiency

For FY 2024, the company reported robust revenue of HKD 2.73 billion, demonstrating strong top-line performance in its core lending operations. Profitability was solid, with net income reaching HKD 478 million, translating to a healthy net margin. Operating cash flow of HKD 1.46 billion significantly exceeded net income, indicating high cash conversion efficiency from its loan book and effective working capital management.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.98, reflecting its earnings power on a per-share basis. The substantial operating cash flow highlights strong underlying earnings quality and the ability to self-fund operations. Capital expenditures were negligible, indicating a capital-light business model that relies on financial leverage and technology rather than heavy physical asset investment.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of HKD 1.69 billion. Total debt of HKD 2.27 billion is manageable against its equity and cash flow profile. The financial structure appears stable, supporting its lending activities while maintaining adequate buffers for a cyclical consumer finance business.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy, distributing a dividend of HKD 0.20 per share. This payout, combined with its strong cash generation, suggests a commitment to returning capital while retaining sufficient earnings to fund future loan growth and operational expansion in its target market.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.66 billion, the stock trades at a significant discount to its book value, reflecting market skepticism towards the consumer finance sector and perceived risks in the Chinese economic environment. The very low beta of 0.037 suggests the stock is perceived as having low correlation to broader market movements.

Strategic Advantages And Outlook

The company's key advantage is its focused niche serving prime and near-prime borrowers in China, a segment with sustained demand. Its technology-driven approach supports scalable and efficient operations. The outlook is contingent on macroeconomic conditions in China and regulatory developments, but its solid cash flow generation provides a foundation for navigating potential challenges.

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