investorscraft@gmail.com

Intrinsic ValueHaosen Fintech Group Limited (3848.HK)

Previous CloseHK$11.21
Intrinsic Value
Upside potential
Previous Close
HK$11.21

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

Haosen Fintech Group operates as a specialized financial services provider in China and Hong Kong, focusing on niche credit markets through diversified offerings including financial leasing, factoring services, and small loan facilitation. The company serves specific industry verticals such as airline companies, healthcare service providers, and energy-saving equipment manufacturers, positioning itself as a targeted financier for business equipment and operational funding needs. This sector-specific approach allows Haosen to develop deep industry expertise while maintaining a diversified client base across multiple economic segments. The company's revenue model combines interest income from lending activities with fee-based services including advisory, asset management, and securities broking, creating multiple revenue streams within the financial ecosystem. Operating as a subsidiary of Wealthy Rise Investment Limited, Haosen leverages its Hong Kong base to access both domestic Chinese markets and international financial channels, though it remains primarily focused on serving PRC-based corporate clients with specialized financing requirements.

Revenue Profitability And Efficiency

The company generated HKD 107.5 million in revenue with net income of HKD 5.6 million, reflecting modest profitability margins. Operating cash flow of HKD 19.5 million significantly exceeded net income, indicating strong cash conversion from operations. Minimal capital expenditures of HKD 53,000 suggest an asset-light operational model focused on financial services rather than physical infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS of HKD 0.0358 demonstrates modest earnings generation relative to the share count. The company maintains adequate cash generation from core operations to support its lending activities and service offerings. The capital-light business model allows for efficient deployment of financial resources without significant fixed asset investments.

Balance Sheet And Financial Health

With HKD 32.0 million in cash against HKD 174.3 million in total debt, the company maintains a leveraged balance sheet typical of financial services firms. The debt structure supports lending operations while cash reserves provide liquidity for ongoing business needs. The balance sheet reflects the company's role as an intermediary in credit markets.

Growth Trends And Dividend Policy

The company distributed HKD 0.03 per share in dividends, representing a significant portion of earnings and indicating a shareholder return focus. The dividend policy suggests management's confidence in stable cash generation despite the company's modest scale in the competitive financial services sector.

Valuation And Market Expectations

Trading at a market capitalization of HKD 1.74 billion, the company commands a substantial premium to book value, reflecting market expectations for growth in specialized financial services. The negative beta of -0.182 suggests low correlation with broader market movements, potentially appealing to diversification-seeking investors.

Strategic Advantages And Outlook

The company's niche focus on specific industry verticals provides competitive differentiation in the crowded financial services market. Its Hong Kong base offers regulatory advantages while serving mainland Chinese clients. The outlook depends on continued demand for specialized financing solutions in its target sectors and effective risk management in lending activities.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial statements

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