investorscraft@gmail.com

Intrinsic ValueZuoli Kechuang Micro-finance Company Limited (6866.HK)

Previous CloseHK$0.37
Intrinsic Value
Upside potential
Previous Close
HK$0.37

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

Zuoli Kechuang Micro-finance Company Limited is a specialized financial institution operating within China's expansive credit services sector, providing essential capital access to underserved market segments. Its core revenue model is interest income generation through a diversified portfolio of micro-loans, including unsecured, guaranteed, and collateralized products tailored for SMEs, microenterprises, and individual entrepreneurs. The company strategically focuses on niche lending areas such as agricultural support and technology enterprise credit, differentiating itself from larger commercial banks by serving clients often excluded from traditional financing. Operating from its Huzhou headquarters, it leverages deep local market knowledge to assess credit risk and maintain its position as a community-focused lender. This hyper-localized approach allows it to compete effectively within the fragmented Chinese microfinance industry, though it remains a small player relative to national financial institutions. Its operations are intrinsically linked to regional economic development, particularly in supporting small business growth and entrepreneurial ventures in its operating jurisdiction.

Revenue Profitability And Efficiency

For FY 2024, the company reported revenue of HKD 123.77 million and net income of HKD 62.44 million, indicating a robust net profit margin of approximately 50.4%. This high level of profitability, relative to revenue, suggests efficient credit assessment and risk management processes. The absence of reported capital expenditures points to an asset-light operational model focused primarily on loan origination rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company demonstrated strong earnings power with diluted EPS of HKD 0.0529. Operating cash flow was significantly positive at HKD 160.85 million, substantially exceeding net income, which typically indicates high-quality earnings from core lending activities. This strong cash generation supports ongoing lending operations and potential future expansion without requiring significant external financing.

Balance Sheet And Financial Health

The balance sheet shows total debt of HKD 463.26 million against cash and equivalents of HKD 10.52 million, indicating leverage primarily used to fund the loan portfolio. The company's financial health appears stable given its consistent profitability and strong operating cash flow generation, which supports its debt servicing capabilities. The structure suggests a typical microfinance operation where debt funds are deployed into interest-earning assets.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy, distributing a dividend of HKD 0.0139 per share. This represents a payout ratio of approximately 26% based on EPS, indicating a balanced approach between retaining earnings for portfolio growth and returning capital to shareholders. The sustainable dividend policy aligns with the company's stable cash generation profile.

Valuation And Market Expectations

With a market capitalization of HKD 371.7 million, the company trades at approximately 3.0 times revenue and 6.0 times net income. The beta of 0.333 suggests lower volatility compared to the broader market, reflecting the defensive nature of its micro-lending business model and its positioning as a small-cap financial stock in the Hong Kong market.

Strategic Advantages And Outlook

The company's strategic advantage lies in its specialized focus on microfinance and deep understanding of local market dynamics in its operating region. Its outlook is tied to China's SME sector growth and financial inclusion policies. Maintaining credit quality while navigating economic cycles will be crucial for sustained profitability in this specialized lending niche.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

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