investorscraft@gmail.com

Intrinsic ValueHanhua Financial Holding Co., Ltd. (3903.HK)

Previous CloseHK$0.17
Intrinsic Value
Upside potential
Previous Close
HK$0.17

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

Hanhua Financial Holding operates as a specialized financial services provider in China, focusing on serving small and medium-sized enterprises through three core segments. The company's partnership finance business offers comprehensive solutions including credit guarantees, accounts receivable factoring, bill discounting, and finance leasing services. Its micro and small loan segment provides targeted financing to individual business proprietors and micro-enterprises, while the capital investment segment deploys proprietary and externally raised funds for strategic SME investments. Operating primarily from Chongqing, Hanhua occupies a niche position in China's fragmented non-bank financial sector, competing with both traditional banks and emerging fintech platforms. The company's integrated approach allows it to capture multiple revenue streams from SME clients throughout their growth lifecycle, though it faces significant regulatory scrutiny and economic sensitivity inherent to China's credit services industry. This diversified model provides some insulation against sector-specific downturns while maintaining focus on the underserved SME market segment.

Revenue Profitability And Efficiency

Hanhua generated HKD 417.1 million in revenue for FY2023 with net income of HKD 31.9 million, representing a net margin of approximately 7.6%. The company demonstrated strong cash generation with operating cash flow of HKD 477.2 million significantly exceeding net income, indicating quality earnings. Capital expenditures were minimal at HKD 10.6 million, reflecting the asset-light nature of its financial services operations.

Earnings Power And Capital Efficiency

The company's diluted EPS of HKD 0.0069 reflects modest earnings power relative to its outstanding share base. Operating cash flow substantially exceeded net income, suggesting conservative accounting and strong cash conversion. The capital-light business model requires minimal ongoing investment, allowing for efficient deployment of resources toward revenue-generating activities rather than fixed assets.

Balance Sheet And Financial Health

Hanhua maintains a solid liquidity position with HKD 1.35 billion in cash and equivalents against total debt of HKD 2.26 billion. The company's financial structure shows moderate leverage typical for financial services firms, with sufficient cash reserves to meet short-term obligations. The balance sheet supports ongoing lending operations while maintaining regulatory capital requirements.

Growth Trends And Dividend Policy

The company maintained a conservative dividend policy with no distributions in FY2023, retaining earnings to support lending operations and regulatory capital requirements. Growth appears focused on organic expansion within existing business segments rather than aggressive market share acquisition. The SME financing market in China offers long-term growth potential but remains sensitive to economic cycles.

Valuation And Market Expectations

With a market capitalization of HKD 772.8 million, the company trades at approximately 1.85 times revenue and 24.2 times net income. The beta of 0.783 indicates lower volatility than the broader market, reflecting the defensive nature of its financial services business. Current valuation suggests moderate growth expectations from investors.

Strategic Advantages And Outlook

Hanhua's primary advantage lies in its specialized focus on SME financing, a segment traditionally underserved by larger Chinese banks. Its integrated service offering provides cross-selling opportunities across business segments. However, the company faces challenges from economic headwinds affecting SME credit quality and ongoing regulatory changes in China's financial sector. Success will depend on maintaining asset quality while navigating economic cycles.

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