investorscraft@gmail.com

Intrinsic ValueTracker Fund Of Hong Kong (2800.HK)

Previous CloseHK$27.60
Intrinsic Value
Upside potential
Previous Close
HK$27.60

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

The Tracker Fund of Hong Kong (TraHK) operates as a passive investment vehicle structured as a unit trust, specifically designed to replicate the performance of the Hang Seng Index. Its core business model involves holding a portfolio of securities that mirrors the composition and weighting of the benchmark index, generating revenue primarily through management fees while providing investors with cost-effective exposure to the Hong Kong equity market. As one of the largest and most established exchange-traded funds in Hong Kong, TraHK serves a diverse client base ranging from retail investors to institutional participants seeking efficient market access. The fund's strategic positioning capitalizes on the growing demand for passive investment strategies in Asia, offering liquidity, transparency, and diversification benefits. Its market dominance is reinforced by its first-mover advantage, substantial assets under management, and recognition as a cornerstone product for Hong Kong equity exposure, making it an essential component for both local and international investment portfolios seeking benchmark returns.

Revenue Profitability And Efficiency

TraHK reported negative revenue of HKD 13.37 billion for FY2023, reflecting the fund's structure where investment losses directly impact the income statement. This performance is primarily driven by market valuation changes in the underlying portfolio rather than operational inefficiencies. The fund's expense ratio remains competitive within the ETF space, ensuring cost-effective tracking of the Hang Seng Index for investors.

Earnings Power And Capital Efficiency

The fund generated negative net income of HKD 18.17 billion and diluted EPS of -HKD 2.42, mirroring the Hang Seng Index's decline during the period. Operating cash flow remained positive at HKD 4.44 billion, indicating effective portfolio management and liquidity provision. The absence of capital expenditures aligns with its passive management strategy, focusing on replication efficiency rather than active investment.

Balance Sheet And Financial Health

TraHK maintains a strong financial position with HKD 454.5 million in cash and equivalents and zero debt, reflecting the low-risk structure of the ETF. The fund's assets are primarily invested in the constituent stocks of the Hang Seng Index, ensuring alignment with its investment objective. This conservative balance sheet structure supports the fund's stability and ability to meet redemption requests.

Growth Trends And Dividend Policy

Despite market-driven negative returns in FY2023, TraHK maintained its dividend distribution with HKD 0.84 per share, demonstrating commitment to income provision. The fund's growth is intrinsically linked to Hong Kong market performance and investor flows into passive strategies. Its established track record and market position continue to attract assets seeking benchmark exposure in the region.

Valuation And Market Expectations

With a market capitalization of HKD 85.46 billion, TraHK represents one of Asia's largest equity ETFs. The beta of 0.99 confirms nearly perfect correlation with the Hang Seng Index. Market expectations are primarily driven by broader Hong Kong equity market outlook rather than company-specific fundamentals, given its passive replication strategy.

Strategic Advantages And Outlook

TraHK's primary advantage lies in its market leadership, liquidity, and cost efficiency as Hong Kong's flagship index tracker. The fund benefits from structural trends favoring passive investing and serves as a core holding for regional exposure. Its outlook remains tied to Hong Kong's market development and the continued growth of ETF adoption across Asian investor bases.

Sources

Fund Fact SheetHong Kong Stock Exchange filingsAnnual Report FY2023

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