investorscraft@gmail.com

Intrinsic ValueShanghai Dongzheng Automotive Finance Co., Ltd. (2718.HK)

Previous CloseHK$246.40
Intrinsic Value
Upside potential
Previous Close
HK$246.40

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

Shanghai Dongzheng Automotive Finance operates as a specialized automotive financing company in China, focusing exclusively on the automotive value chain. The company generates revenue through three core segments: retail auto loans for individual consumers, dealer inventory financing to facilitate vehicle purchases, and ancillary financial services including loan facilitation and direct leasing. Operating within China's rapidly growing automotive finance sector, the company leverages its network of approximately 930 dealers across 200 cities to penetrate regional markets. As a subsidiary of SAIC Motor Corporation, China's largest automaker, Dongzheng benefits from strategic alignment with automotive manufacturing and distribution channels. This positioning allows the company to capture financing opportunities throughout the automotive ecosystem while maintaining specialized expertise in vehicle-backed lending. The company's niche focus differentiates it from broader financial institutions, enabling deeper industry knowledge and tailored credit assessment capabilities specific to automotive assets.

Revenue Profitability And Efficiency

The company generated HKD 303.6 million in revenue for FY 2023 with net income of HKD 56.2 million, representing a net margin of approximately 18.5%. This profitability level reflects the company's specialized lending operations and efficient credit assessment capabilities within the automotive financing sector. The negative operating cash flow of HKD -2.09 billion suggests significant loan origination activity and portfolio growth during the period, which is typical for expanding finance companies.

Earnings Power And Capital Efficiency

Dongzheng demonstrated solid earnings power with diluted EPS of HKD 0.0263, supported by its focused automotive lending operations. The substantial negative operating cash flow indicates aggressive loan book expansion, which typically precedes future interest income generation. The company maintains moderate capital expenditures of HKD 9.0 million, suggesting efficient deployment of resources toward its core lending activities rather than significant physical infrastructure investments.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 462.2 million in cash and equivalents against minimal total debt of HKD 6.1 million, indicating conservative leverage. This balance sheet structure provides substantial capacity for additional lending growth while maintaining financial stability. The low debt level relative to cash reserves suggests prudent financial management and capacity to withstand economic cycles in the automotive sector.

Growth Trends And Dividend Policy

The company pursued aggressive growth through significant loan origination, as evidenced by the substantial negative operating cash flow. This expansion strategy focuses on building the loan portfolio rather than returning capital to shareholders, with no dividends paid during the period. The growth trajectory aligns with China's evolving automotive finance market and the company's expanding dealer network coverage across approximately 200 cities.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.46 billion, the company trades at a price-to-earnings multiple reflective of specialized finance companies. The exceptionally low beta of 0.077 suggests the market perceives the stock as having minimal correlation with broader market movements, possibly due to its niche automotive focus and stable regulatory environment in China's financial services sector.

Strategic Advantages And Outlook

The company benefits from its affiliation with SAIC Motor Corporation, providing strategic advantages in automotive industry insights and potential customer access. Its specialized focus on automotive financing creates barriers to entry against generalist financial institutions. The outlook remains tied to China's automotive market growth, regulatory environment for non-bank financial institutions, and the company's ability to maintain asset quality while expanding its lending portfolio.

Sources

Company annual reportHong Kong Stock Exchange filingsMarket data providers

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