investorscraft@gmail.com

Intrinsic ValueChina Binary New Fintech Group (8255.HK)

Previous CloseHK$0.10
Intrinsic Value
Upside potential
Previous Close
HK$0.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Binary New Fintech Group operates as a specialized financial technology provider in China, focusing on a diversified portfolio of digital transaction services. Its core revenue model is derived from three segments: facilitating online transactions like mobile top-ups and game payments, providing bespoke software technology services including cryptocurrency trading platform development, and offering a suite of ancillary financial services such as payment collection and remittance. The company positions itself within the highly competitive and rapidly evolving Chinese fintech sector, catering to both consumer and business clients seeking digital financial solutions. Its market position is that of a niche player, leveraging its software expertise to create tailored platforms rather than competing directly with large-scale payment giants. This strategy allows it to serve specific, underserved market segments, though it operates in a regulatory environment that is particularly stringent for cryptocurrency and financial technology innovations.

Revenue Profitability And Efficiency

The company reported revenue of HKD 49.0 million for FY2021, indicating a modest operational scale. However, profitability was severely challenged, with a significant net loss of HKD 94.7 million. This loss, coupled with negative operating cash flow of HKD 66.2 million, points to substantial inefficiencies and a current business model that is not generating sustainable cash from its core operations.

Earnings Power And Capital Efficiency

Earnings power was negative, evidenced by a diluted EPS of -HKD 0.20. The negative operating cash flow significantly exceeded the modest capital expenditures of HKD 0.4 million, indicating that operational challenges, not investment in growth assets, are the primary drain on capital. This reflects very poor capital efficiency and an inability to convert revenue into positive cash generation.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 24.1 million against a manageable total debt of HKD 4.1 million, suggesting a currently liquid position with low leverage. However, the substantial cash burn from operations raises serious concerns about financial health and liquidity sustainability in the absence of a swift turnaround or external financing.

Growth Trends And Dividend Policy

The reported financials for FY2021 reflect a period of contraction and loss, not growth. The company did not pay a dividend, a prudent policy given its negative earnings and cash flow position, as it must conserve all available capital to fund operations and attempt a recovery.

Valuation And Market Expectations

With a reported market capitalization of zero, the market appears to assign negligible or no value to the equity, reflecting extreme pessimism regarding the company's future prospects and its ability to return to profitability. This valuation implies expectations of continued financial distress.

Strategic Advantages And Outlook

The company's strategic advantage lies in its niche software expertise for developing specialized trading platforms. However, the outlook is highly uncertain, contingent on its ability to stem significant losses, achieve positive cash flow, and navigate a complex regulatory landscape for fintech and crypto-related services in China. A successful turnaround is necessary for survival.

Sources

Company Annual Report (FY2021)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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