investorscraft@gmail.com

Intrinsic ValueBaiying Holdings Group Limited (8525.HK)

Previous CloseHK$0.85
Intrinsic Value
Upside potential
Previous Close
HK$0.85

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

Baiying Holdings Group Limited operates as a specialized finance leasing company in China, primarily serving small and medium-sized enterprises (SMEs) and individual entrepreneurs with equipment-based financing solutions. Its core revenue model is derived from direct finance leasing and sale-leaseback services, supplemented by commercial factoring and advisory services. The company operates within the competitive Chinese credit services sector, focusing on a niche market of underserved SMEs that require capital for equipment acquisition without significant upfront expenditure. Additionally, Baiying maintains diversified operations through the manufacture and sale of vinegar and wine products, as well as trading in packaging and paper products, though these segments appear secondary to its financial services division. Its market positioning is that of a specialized provider in equipment financing, leveraging its expertise to serve clients who may face challenges accessing traditional bank financing. The company's headquarters in Xiamen provides strategic access to one of China's key economic zones, though it operates in a highly fragmented and competitive market with numerous regional and national players.

Revenue Profitability And Efficiency

The company reported revenue of HKD 43.7 million for the period but experienced a significant net loss of HKD 17.4 million. Operating cash flow was negative HKD 109.8 million, indicating substantial cash outflows from core operations. These metrics suggest challenges in maintaining profitability and operational efficiency in the current market environment.

Earnings Power And Capital Efficiency

Baiying's diluted EPS of -HKD 0.0644 reflects weak earnings power during the period. The negative operating cash flow and substantial capital expenditures of HKD 31.7 million indicate inefficient capital deployment and potential strain on the company's ability to generate returns from its invested capital.

Balance Sheet And Financial Health

The company maintains HKD 19.7 million in cash and equivalents against total debt of HKD 31.3 million, indicating moderate liquidity but some leverage concerns. The negative operating cash flow position may pressure the company's ability to service its debt obligations without additional financing.

Growth Trends And Dividend Policy

Current financial performance shows contraction rather than growth, with negative earnings and cash flow. The company maintained a dividend per share of HKD 0, consistent with its loss-making position and likely reflecting a conservative approach to capital preservation during challenging operational conditions.

Valuation And Market Expectations

With a market capitalization of HKD 229.5 million and negative earnings, traditional valuation metrics are challenging to apply meaningfully. The low beta of 0.303 suggests the stock has been less volatile than the broader market, potentially reflecting limited investor expectations for near-term performance improvement.

Strategic Advantages And Outlook

The company's specialized focus on equipment financing for SMEs represents a strategic niche in China's financial services landscape. However, current financial challenges and negative cash flows indicate significant operational headwinds that must be addressed through improved risk management, cost controls, or strategic repositioning to achieve sustainable operations.

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