investorscraft@gmail.com

Intrinsic ValueYiren Digital Ltd. (YRD)

Previous Close$3.97
Intrinsic Value
Upside potential
Previous Close
$3.97

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

Yiren Digital Ltd. operates in China's fintech sector, specializing in online consumer finance and wealth management services. The company leverages advanced data analytics and AI-driven credit assessment tools to provide tailored loan products to underserved borrowers, while also offering investment solutions to retail investors. Its core revenue model is built on loan facilitation fees, post-origination service fees, and wealth management commissions, creating a diversified income stream. Yiren Digital has carved a niche in China's competitive fintech landscape by focusing on risk-adjusted returns and operational efficiency. The company benefits from strong partnerships with financial institutions and regulatory compliance, positioning it as a trusted intermediary in a rapidly evolving market. Despite regulatory headwinds in China's fintech sector, Yiren Digital has maintained resilience by adapting its product mix and enhancing its technological infrastructure to align with shifting policies.

Revenue Profitability And Efficiency

In FY 2024, Yiren Digital reported revenue of CNY 5.81 billion, with net income reaching CNY 1.58 billion, reflecting a robust net margin of approximately 27.3%. The company generated CNY 1.42 billion in operating cash flow, underscoring strong cash conversion capabilities. Capital expenditures were minimal at CNY 9.2 million, indicating a capital-light business model focused on scalable digital platforms rather than heavy asset investments.

Earnings Power And Capital Efficiency

Yiren Digital's diluted EPS of CNY 36.22 highlights its earnings power, supported by efficient credit underwriting and disciplined cost management. The company's asset-light approach allows for high capital efficiency, as evidenced by its low capital expenditure requirements relative to revenue. This model enables reinvestment in technology and customer acquisition while maintaining profitability.

Balance Sheet And Financial Health

The company maintains a strong balance sheet, with cash and equivalents of CNY 3.84 billion and minimal total debt of CNY 40.8 million, resulting in a net cash position. This financial stability provides flexibility to navigate regulatory changes and invest in growth initiatives without overleveraging. The low debt-to-equity ratio further underscores Yiren Digital's conservative financial management.

Growth Trends And Dividend Policy

Yiren Digital has demonstrated consistent profitability, though growth rates may be tempered by regulatory scrutiny in China's fintech sector. The company adopted a dividend policy, distributing CNY 0.42 per share in FY 2024, signaling confidence in its cash flow sustainability. Future growth is likely to hinge on technological innovation and expansion into adjacent financial services.

Valuation And Market Expectations

The market appears to value Yiren Digital cautiously, reflecting broader concerns about regulatory risks in China's fintech industry. However, the company's strong profitability, clean balance sheet, and adaptive business model may position it favorably for long-term investors seeking exposure to China's digital finance evolution.

Strategic Advantages And Outlook

Yiren Digital's key advantages include its AI-driven risk management platform, regulatory compliance, and partnerships with traditional financial institutions. The outlook remains cautiously optimistic, as the company navigates regulatory challenges while capitalizing on China's growing demand for digital financial services. Continued focus on technology and risk management will be critical to sustaining competitive differentiation.

Sources

Company filings, financial statements

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