investorscraft@gmail.com

Intrinsic ValueYin He Holdings Limited (8260.HK)

Previous CloseHK$0.04
Intrinsic Value
Upside potential
Previous Close
HK$0.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yin He Holdings Limited operates as a diversified financial services provider in China, structured around five distinct segments. Its core operations include human resources services such as staff outsourcing and executive search, alongside significant financial activities encompassing credit consultancy, loan facilitation through a P2P platform, and asset management services for corporate clients and funds. The company functions in a highly competitive and regulated sector, positioning itself as an integrated service provider rather than a specialized leader. Its market position is challenged by the inherent risks in loan facilitation and the crowded nature of China's financial services landscape, requiring differentiation through service breadth rather than scale or dominant market share. This multi-pronged approach aims to capture synergies across lending and HR, though it also exposes the firm to regulatory shifts across several industries simultaneously.

Revenue Profitability And Efficiency

The company reported revenue of HKD 183.2 million for FY2020, indicating active operations. However, profitability was severely challenged, with a net loss of HKD 846.1 million and negative diluted EPS of HKD 0.50. Operating cash flow was also negative at HKD 10.4 million, suggesting fundamental inefficiencies in converting revenue into cash and raising concerns about the sustainability of its business model absent significant restructuring.

Earnings Power And Capital Efficiency

Severe negative earnings power is evident from the substantial net loss, which significantly eroded shareholder equity. The negative operating cash flow further underscores an inability to generate cash from core activities. This points to profound challenges in capital efficiency, where invested capital is not yielding positive returns, potentially indicating asset impairment or unsuccessful investments within its diversified segments.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 30.0 million against total debt of HKD 95.0 million, indicating a leveraged position with limited liquidity. The net loss for the period has likely weakened its equity base considerably. This combination of high debt relative to cash and significant losses presents a strained financial health profile, requiring careful management of obligations.

Growth Trends And Dividend Policy

The reported financials reflect a period of significant contraction rather than growth, marked by a substantial net loss. Unprofitability and negative cash flow preclude any capacity for shareholder distributions, as confirmed by a dividend per share of HKD 0.00. The focus is necessarily on stabilizing operations rather than pursuing expansion or returning capital to investors in the foreseeable future.

Valuation And Market Expectations

With a reported market capitalization of zero, the market appears to assign minimal to no value to the equity, likely reflecting the severe losses, negative cash flow, and leveraged balance sheet. The negative beta of -1.21 suggests a stock price that has moved inversely to the market, which can be characteristic of distressed or highly speculative securities with uncertain futures.

Strategic Advantages And Outlook

The company's strategic advantage lies in its diversified service offering, which could provide cross-selling opportunities if managed effectively. However, the outlook is clouded by the severe losses incurred, indicating potential failures in its business segments or significant write-downs. Navigating regulatory challenges in China's financial sector, particularly in P2P lending, and achieving operational profitability are critical for any potential recovery.

Sources

Company Annual Report (FY ending 2020-03-31)Hong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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