investorscraft@gmail.com

Intrinsic ValueAnhui Xinli Finance Co., Ltd. (600318.SS)

Previous Close$8.65
Intrinsic Value
Upside potential
Previous Close
$8.65

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

Anhui Xinli Finance operates as a specialized non-bank financial institution providing comprehensive credit services to underserved market segments in China's Anhui province. The company generates revenue through interest income from micro-lending operations, fee-based services including financing guarantees and pawn services, and financial leasing activities. Operating in China's fragmented alternative finance sector, Xinli Finance targets small and medium enterprises and individual borrowers who face limited access to traditional banking channels. The company leverages its regional presence and diversified product portfolio to maintain competitive positioning, though it operates in a highly regulated environment with increasing competition from both traditional banks and emerging fintech platforms. Its multi-service approach allows for cross-selling opportunities while managing risk through geographic concentration in its home province.

Revenue Profitability And Efficiency

The company reported revenue of CNY 313.8 million with net income of CNY 31.2 million, indicating a net profit margin of approximately 10%. Operating cash flow of CNY 239.9 million significantly exceeded net income, suggesting strong cash conversion from its lending activities. The modest capital expenditures of CNY 2.2 million reflect the asset-light nature of its financial services operations.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.061 reflects the company's earnings capacity relative to its equity base. The substantial operating cash flow generation relative to net income demonstrates efficient working capital management in its lending operations. The company maintains adequate earnings power to support its diversified financial services portfolio while managing credit risk exposure.

Balance Sheet And Financial Health

The balance sheet shows CNY 184.1 million in cash against total debt of CNY 1.01 billion, indicating leveraged operations typical for financial services firms. The debt structure supports lending activities while maintaining regulatory capital requirements. The company's financial health appears stable with sufficient liquidity for its operational needs within China's regulated financial environment.

Growth Trends And Dividend Policy

The company maintains a dividend policy with CNY 0.02 per share distribution, representing a payout ratio of approximately 33% based on current EPS. Growth prospects are tied to regional economic conditions and regulatory developments in China's non-bank financial sector. The dividend provides shareholder returns while retaining earnings for business expansion and regulatory capital requirements.

Valuation And Market Expectations

With a market capitalization of CNY 5.14 billion, the company trades at approximately 16.4 times earnings and 1.6 times revenue. The beta of 0.916 suggests moderate sensitivity to market movements. Valuation metrics reflect market expectations for steady performance in China's regional financial services sector amid regulatory oversight.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified financial service offerings and established regional presence in Anhui province. Outlook depends on regulatory developments in China's financial sector, regional economic conditions, and the company's ability to maintain asset quality while expanding its service portfolio. Success will require navigating competitive pressures and evolving regulatory requirements.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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