investorscraft@gmail.com

Intrinsic ValueFY Financial (Shenzhen) Co., Ltd. (8452.HK)

Previous CloseHK$0.30
Intrinsic Value
Upside potential
Previous Close
HK$0.30

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

FY Financial (Shenzhen) Co., Ltd. operates as a specialized financial services provider in China, focusing on two distinct segments. Its Financial and Advisory Business offers direct finance leasing, sale-leaseback arrangements, and factoring services, complemented by consulting and customer referral services for industries like fast-moving consumer goods, electronics, and alternative energy. The Trading Operation Business engages in the import and domestic trade of medical equipment, providing maintenance services and leveraging its industry knowledge to serve the healthcare sector. This dual-model approach allows the company to generate revenue from both financial intermediation and physical goods trading, positioning it in the competitive niche of integrated financial and trade services for specific industrial sectors. Its headquarters in Shenzhen provides strategic access to the Pearl River Delta's manufacturing and economic hub, though it operates as a relatively small player in the vast Chinese financial services landscape.

Revenue Profitability And Efficiency

The company reported revenue of HKD 133.1 million for the period but experienced a net loss of HKD 6.9 million, indicating significant profitability challenges. Operational efficiency appears strained, as evidenced by negative operating cash flow of HKD 32.2 million, which substantially exceeded the net loss, suggesting potential working capital pressures or issues in cash collection from its financing and trade activities.

Earnings Power And Capital Efficiency

Diluted EPS was negative at HKD -0.019, reflecting weak earnings power. The negative operating cash flow, coupled with modest capital expenditures of HKD 0.8 million, indicates poor capital efficiency and an inability to generate positive cash returns from its core operations during this period.

Balance Sheet And Financial Health

The balance sheet shows HKD 26.1 million in cash against total debt of HKD 10.5 million, providing some liquidity buffer. However, the significant negative operating cash flow raises concerns about the sustainability of this position without additional financing or operational improvements.

Growth Trends And Dividend Policy

Current performance shows contraction with a net loss position, indicating negative growth trends. The company maintained a dividend per share of HKD 0, consistent with its loss-making position and negative cash flow, suggesting a conservative approach to capital preservation rather than shareholder distributions.

Valuation And Market Expectations

With a market capitalization of approximately HKD 138.5 million, the company trades at roughly 1.04 times revenue while being loss-making. The negative beta of -0.516 suggests counter-cyclical characteristics relative to the broader market, though this may reflect its small size and limited liquidity more than fundamental defensive qualities.

Strategic Advantages And Outlook

The company's integrated model combining financial services with equipment trading provides cross-selling opportunities, particularly in specialized sectors like medical equipment. However, the current financial performance indicates execution challenges. The outlook depends on improving operational efficiency and achieving profitability in both business segments amid competitive Chinese markets.

Sources

Company description and financial data providedHong 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