investorscraft@gmail.com

Intrinsic ValueZhejiang Orient Financial Holdings Group Co., Ltd. (600120.SS)

Previous Close$6.47
Intrinsic Value
Upside potential
Previous Close
$6.47

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

Zhejiang Orient Financial Holdings Group Co., Ltd. operates as a diversified financial and trade conglomerate based in Hangzhou, China. Its core business model integrates traditional import-export operations with modern financial services, creating a unique ecosystem. The company generates revenue through the export of textile and garment products, import of specialized machinery and raw materials, and provision of comprehensive trade facilitation services including logistics, customs clearance, and settlement. This is complemented by its financial services arm, which engages in financial leasing, asset management, and industrial finance activities, providing synergistic support to its trade clients. Furthermore, the company has a strategic involvement in real estate development, focusing on residential, commercial, and specialized properties like education and tourism assets. This multi-pronged approach positions it as a hybrid entity within China's financial services sector, leveraging its deep-rooted trade expertise to build a integrated service platform that caters to both commercial and financial needs of its client base.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 8.20 billion, demonstrating significant scale in its operations. Profitability is strong with a net income of CNY 936 million, indicating effective cost management and operational efficiency. The operating cash flow of CNY 229 million, though positive, is notably lower than net income, suggesting potential working capital intensity or timing differences in its trade and financial activities.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.28, reflecting the company's earnings power distributed across its substantial share base. Capital expenditures were a modest outflow of CNY 65.5 million, indicating a capital-light model for its current operations rather than significant investment in new fixed assets, which is typical for a holdings company and trade-focused business.

Balance Sheet And Financial Health

The balance sheet shows a strong liquidity position with cash and equivalents of CNY 6.18 billion. However, this is offset by a considerable total debt of CNY 7.60 billion. This leveraged position is common for financial holdings and real estate development companies but requires careful monitoring of interest coverage and debt servicing capabilities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.084 per share. This provides a tangible return to investors and signals confidence in its stable cash generation, though the specific growth trajectory from its current revenue base is not explicitly detailed in the provided data.

Valuation And Market Expectations

With a market capitalization of approximately CNY 20.48 billion, the market assigns a valuation that incorporates its hybrid business model. A beta of 1.11 indicates that the stock's price movement is slightly more volatile than the broader market, reflecting its exposure to both cyclical trade sectors and financial services.

Strategic Advantages And Outlook

The company's strategic advantage lies in its integrated model combining trade and finance, creating cross-selling opportunities and a diversified revenue stream. Its outlook is tied to the health of the Chinese export economy, the real estate market, and the regulatory environment for financial services, requiring agile management to navigate these interconnected sectors.

Sources

Company DescriptionProvided 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