investorscraft@gmail.com

Intrinsic ValueFar East Horizon Limited (3360.HK)

Previous CloseHK$7.81
Intrinsic Value
Upside potential
Previous Close
HK$7.81

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

Far East Horizon Limited operates as a diversified financial services provider with a dual-segment structure serving Mainland China and international markets. The Financial, Lease and Advisory segment delivers comprehensive financing solutions including direct finance leasing, sale-leaseback arrangements, factoring services, and entrusted loans, catering primarily to industrial clients across healthcare, engineering construction, machinery, and transportation sectors. The Industrial Operation and Management segment engages in medical equipment trade, hospital operations management, and specialized consulting services, creating synergistic value through integrated financial and industrial capabilities. This unique hybrid model positions the company as a specialized financial intermediary with deep sector expertise, particularly in healthcare infrastructure and industrial equipment financing. The company leverages its Hong Kong base to access international capital markets while maintaining strong operational presence in mainland China, serving as a bridge between Chinese industrial demand and global financial resources. Its diversified revenue streams across multiple industrial verticals provide resilience against sector-specific downturns while maintaining focus on asset-backed financing structures.

Revenue Profitability And Efficiency

The company generated HKD 37.75 billion in revenue with net income of HKD 3.89 billion, demonstrating effective margin management in its financial services operations. Operating cash flow of HKD 9.97 billion indicates strong cash generation from core leasing and advisory activities, though significant capital expenditures of HKD 8.41 billion reflect ongoing investments in industrial operations and leased asset portfolios.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.84 reflects the company's earnings capacity relative to its substantial asset base. The combination of financial leasing income and industrial operations creates multiple revenue streams, though the capital-intensive nature of leasing operations requires efficient deployment of substantial debt financing to maintain profitability across business segments.

Balance Sheet And Financial Health

The balance sheet shows HKD 30.28 billion in cash against total debt of HKD 265.91 billion, characteristic of leveraged financial services operations. This debt structure supports the company's leasing portfolio and industrial investments, with the cash position providing liquidity for ongoing operations and debt servicing requirements in normal market conditions.

Growth Trends And Dividend Policy

The company maintains a substantial dividend payout with HKD 0.80 per share, representing a high distribution ratio relative to earnings. This policy indicates management's confidence in sustainable cash flows from established leasing operations while balancing retention for growth in industrial investments and portfolio expansion.

Valuation And Market Expectations

With a market capitalization of approximately HKD 32.59 billion, the market values the company at a discount to its substantial asset base, reflecting concerns about leverage levels and exposure to Chinese economic cycles. The beta of 0.56 suggests lower volatility than the broader market, potentially indicating perceived stability in its specialized financing niche.

Strategic Advantages And Outlook

The company's integrated financial and industrial model provides competitive advantages through cross-selling opportunities and sector expertise. However, its outlook remains tied to Chinese economic growth, regulatory environment for financial services, and the performance of its key industrial sectors including healthcare infrastructure and equipment financing markets.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

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