investorscraft@gmail.com

Intrinsic ValueYeahka Limited (9923.HK)

Previous CloseHK$7.99
Intrinsic Value
Upside potential
Previous Close
HK$7.99

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

Yeahka Limited is a prominent technology platform operator in China, specializing in integrated payment and business services for merchants and consumers. Its core revenue model is built on facilitating one-stop payment solutions, encompassing both app-based and traditional transaction processing, which generates transaction-based fees. The company has strategically expanded into high-value, technology-enabled business services, including a suite of merchant SaaS products for operational efficiency, precision marketing tools to drive customer acquisition, and innovative fintech services that enhance monetization. Operating within China's vast and competitive digital payments sector, which is dominated by giants like Alipay and WeChat Pay, Yeahka has carved out a defensible niche by focusing on the comprehensive needs of small and medium-sized merchants. Its market position is that of a specialized enabler, providing the essential digital infrastructure and tools that allow these businesses to compete effectively in an increasingly cashless economy, thereby securing a loyal merchant base and a recurring revenue stream.

Revenue Profitability And Efficiency

For the fiscal year, Yeahka reported robust revenue of HKD 3.09 billion, demonstrating significant scale from its payment and service platform. However, net income of HKD 82.5 million indicates relatively thin net margins, reflecting the competitive and potentially high-cost nature of its core payment operations. The company generated HKD 118.9 million in operating cash flow, which adequately covers its minimal capital expenditures.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 0.22, translating its net profit into a tangible per-share metric for investors. Operating cash flow of HKD 118.9 million significantly exceeded net income, indicating strong cash conversion from its operations. Capital expenditures were minimal, suggesting a capital-light business model that relies on its technology platform rather than heavy physical asset investment.

Balance Sheet And Financial Health

Yeahka maintains a solid liquidity position with HKD 595.7 million in cash and equivalents. Total debt of HKD 967.9 million is notable, resulting in a net debt position. The balance between its substantial cash holdings and debt obligations will be a key factor for its financial flexibility and ability to fund future growth initiatives or navigate economic cycles.

Growth Trends And Dividend Policy

The company's current strategy appears focused on reinvesting capital to fuel expansion rather than returning cash to shareholders, as evidenced by a dividend per share of HKD 0.00. Growth is likely being driven by scaling its existing merchant SaaS and fintech service offerings alongside its core payment processing operations, aiming to increase merchant loyalty and average revenue per user.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.89 billion, the market values the company at a significant multiple of its current earnings. A remarkably low beta of 0.043 suggests the stock has historically exhibited very low correlation to broader market movements, which may be interpreted by investors as a unique or defensive characteristic within the technology sector.

Strategic Advantages And Outlook

Yeahka's strategic advantage lies in its integrated ecosystem that bundles essential payment services with high-value SaaS and marketing tools, creating sticky relationships with merchants. The outlook depends on its ability to continue monetizing its merchant base through these added services, navigating regulatory changes in China's fintech sector, and sustainably growing profit margins alongside its top line.

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