investorscraft@gmail.com

Intrinsic ValueChangjiu Holdings Limited (6959.HK)

Previous CloseHK$5.86
Intrinsic Value
Upside potential
Previous Close
HK$5.86

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

Changjiu Holdings Limited operates as a specialized technology provider in China's automotive finance ecosystem, offering a dual-pronged revenue model. Its core business provides pledged vehicle monitoring services to financial institutions, utilizing a proprietary system (VFS) and hardware like OBD devices and RFID tags to secure auto loans. This is complemented by its Smart Star SaaS platform, which delivers operational management systems—including CRM and ERP modules—to automobile dealerships to streamline their daily workflows. The company occupies a unique niche, acting as a critical intermediary that mitigates risk for lenders while enhancing efficiency for dealers. Its deep integration with banks, auto finance companies, and dealerships creates a resilient, B2B-focused market position. This specialization within a massive automotive market provides a defensive moat, though it also creates concentration risk dependent on the health of China's auto and financial sectors.

Revenue Profitability And Efficiency

The company generated HKD 677.6 million in revenue for the period, demonstrating a strong net income margin of approximately 23.8% with profits of HKD 161.4 million. This high profitability indicates a capital-light, software-driven model with significant operating leverage. Operating cash flow of HKD 106.3 million substantially exceeded capital expenditures, highlighting excellent cash conversion from its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.79, reflecting solid earnings power. The minimal capital expenditure of HKD 0.9 million, relative to its operating cash flow, underscores an exceptionally capital-efficient business model. This suggests the company can grow without significant reinvestment, allowing profits to flow through to the balance sheet or shareholders.

Balance Sheet And Financial Health

The balance sheet is exceptionally robust, featuring a large cash and equivalents position of HKD 372.3 million against a negligible total debt of HKD 11,000. This results in a substantial net cash position, providing significant financial flexibility and a strong buffer against market downturns or opportunities for strategic investment.

Growth Trends And Dividend Policy

The company has adopted a shareholder-friendly capital allocation policy, evidenced by a substantial dividend per share of HKD 0.69. This represents a high payout ratio from its earnings, signaling management's confidence in its stable cash flow generation and commitment to returning capital to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.34 billion, the stock trades at a price-to-earnings ratio of roughly 8.3 based on trailing earnings. A beta of 1.28 indicates the stock has exhibited higher volatility than the broader market, reflecting investor perceptions of its niche market risks and growth prospects.

Strategic Advantages And Outlook

The company's strategic advantage lies in its entrenched position as a trusted technology partner within China's automotive finance value chain. Its outlook is tied to the continued growth of auto financing and dealership digitization, though it must navigate economic cycles and potential competition. Its strong balance sheet provides a solid foundation for organic growth or strategic initiatives.

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