investorscraft@gmail.com

Intrinsic ValueTarget Insurance (Holdings) Limited (6161.HK)

Previous CloseHK$0.48
Intrinsic Value
Upside potential
Previous Close
HK$0.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Target Insurance (Holdings) Limited operates as a property and casualty insurer specializing in the Hong Kong market, with a distinct focus on motor vehicle coverage including taxis and public light buses. The company generates revenue through premium underwriting across multiple segments: motor vehicles, employee's compensation, and various personal and commercial insurance products. Its core business model involves assessing risk, collecting premiums, and managing claims while maintaining adequate reserves. Operating in Hong Kong's competitive insurance sector, the company targets specific niche markets including SME business coverage and specialized motor insurance, positioning itself as a focused provider rather than a mass-market insurer. This specialized approach allows it to develop expertise in particular risk categories while facing intense competition from larger, diversified insurance groups in the region. The company's market position is characterized by its long-standing presence since 1977 and its concentrated exposure to Hong Kong's insurance regulatory environment and economic conditions.

Revenue Profitability And Efficiency

The company reported negative revenue of HKD 17,000 for FY 2022, indicating significant challenges in premium generation or potential accounting adjustments. This was accompanied by a substantial net loss of HKD 871 million, reflecting severe operational difficulties and potentially large claim settlements or reserve adjustments. The absence of reported operating cash flow further complicates the assessment of the company's operational efficiency during this period.

Earnings Power And Capital Efficiency

The diluted EPS of -HKD 1.30 demonstrates severe erosion of shareholder value and diminished earnings capacity. The negative revenue figure suggests fundamental issues in the company's core underwriting operations, potentially indicating premium deficiencies or large-scale claim events that have overwhelmed the company's ability to generate sustainable earnings from its insurance operations.

Balance Sheet And Financial Health

The company maintained HKD 29.3 million in cash against total debt of HKD 282 million, indicating liquidity constraints. The debt-to-cash ratio suggests potential financial stress, though the insurance nature of the business requires analysis of technical reserves and regulatory capital adequacy beyond these headline figures to fully assess financial health.

Growth Trends And Dividend Policy

With negative revenue and substantial losses, the company demonstrates contraction rather than growth. The dividend per share of zero reflects the company's inability to distribute returns to shareholders amid financial challenges, prioritizing capital preservation over shareholder returns during this difficult operational period.

Valuation And Market Expectations

The market capitalization of approximately HKD 326 million suggests investors are pricing in significant challenges, with a negative beta of -0.049 indicating atypical market correlation. This valuation likely reflects expectations of either recovery potential or residual franchise value despite current financial difficulties.

Strategic Advantages And Outlook

The company's long-established presence since 1977 provides some market familiarity, though current financial performance indicates severe operational challenges. Its specialized focus on Hong Kong motor insurance and SME coverage could provide recovery potential if market conditions improve and underwriting discipline is restored, though significant operational restructuring appears necessary.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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