investorscraft@gmail.com

Intrinsic ValueABF Pan Asia Bond Index Fund (2821.HK)

Previous CloseHK$113.60
Intrinsic Value
Upside potential
Previous Close
HK$113.60

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

ABF Pan Asia Bond Index Fund operates as a specialized exchange-traded fund focused exclusively on Asian fixed income markets, managed by State Street Global Advisors Singapore. The fund employs a passive investment strategy, utilizing representative sampling methodology to replicate the performance of the Markit iBoxx ABF Pan-Asia Index. Its portfolio consists primarily of local currency-denominated, investment-grade bonds issued by Asian governments, quasi-sovereign entities, and supranational institutions with maturities exceeding 18 months. The fund maintains strict credit quality standards, requiring minimum ratings of BBB- from S&P and Fitch or Baa3 from Moody's for quasi-sovereign debt, while sovereign debt carries no minimum rating requirement. This targeted approach positions the fund as a strategic vehicle for investors seeking diversified exposure to Asian government and high-quality credit markets while mitigating currency risk through local currency investments. The fund's niche focus on Pan-Asian fixed income provides institutional and retail investors with efficient access to a traditionally difficult-to-access asset class, distinguishing it from broader global bond ETFs.

Revenue Profitability And Efficiency

The fund generated $82.1 million in revenue during the period, primarily from bond interest income. However, it reported a net loss of $37.4 million, reflecting market valuation adjustments in its bond portfolio. The fund maintains operational efficiency with minimal overhead, as evidenced by zero capital expenditures and straightforward replication of its benchmark index.

Earnings Power And Capital Efficiency

Despite negative net income due to market-driven valuation changes, the fund demonstrated strong cash generation with $41.0 million in operating cash flow. This indicates underlying earnings power from its bond portfolio's interest income. The fund's structure as a passive ETF ensures capital efficiency through low management costs and precise index tracking.

Balance Sheet And Financial Health

The fund maintains a conservative financial structure with $11.4 million in cash and no debt obligations. As an ETF, it operates with minimal leverage and maintains high liquidity to meet redemption requirements. The portfolio consists exclusively of investment-grade bonds, ensuring credit quality and stability.

Growth Trends And Dividend Policy

The fund distributed $3.04 per share in dividends, reflecting its income-oriented strategy of passing through bond interest to shareholders. Growth is primarily driven by asset accumulation rather than operational expansion, with performance closely tied to Asian bond market conditions and interest rate environments.

Valuation And Market Expectations

With a market capitalization of $3.65 billion, the fund trades at a significant premium to its net asset value, reflecting investor demand for Asian fixed income exposure. The low beta of 0.19 indicates minimal correlation with equity markets, positioning it as a defensive allocation within investment portfolios.

Strategic Advantages And Outlook

The fund's primary advantage lies in its specialized focus on Asian local currency bonds, providing unique diversification benefits. Its passive management approach ensures low costs and transparent exposure to a growing asset class. The outlook remains tied to Asian economic development and regional interest rate trends, with potential for increased institutional adoption.

Sources

ETF prospectusHong Kong Stock Exchange filingsState Street Global Advisors disclosures

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