investorscraft@gmail.com

Intrinsic ValuePing An Bank Co., Ltd. (000001.SZ)

Previous Close$10.83
Intrinsic Value
Upside potential
Previous Close
$10.83

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

Ping An Bank operates as a comprehensive commercial banking institution within China's competitive financial services landscape, providing a diverse suite of banking products and services. Its core revenue model is built on traditional banking activities, primarily the net interest margin derived from accepting deposits and issuing loans to various customer segments, supplemented by fee-based income from services like settlements, wealth management, and trade finance. The bank serves a broad client base including individual retail customers, corporate entities, small and medium-sized enterprises (SMEs), and engages in interbank activities, positioning itself as a key component of the Ping An Insurance Group ecosystem. Operating through an extensive network of branches and business institutions primarily in mainland China, the bank leverages its affiliation with a major financial conglomerate to offer integrated financial solutions. Its market position is that of a significant regional player, competing with larger state-owned banks and other joint-stock commercial banks by focusing on technological integration and customer-centric services within its operational regions.

Revenue Profitability And Efficiency

Ping An Bank reported robust financial performance for the period, with revenue reaching CNY 977.56 billion. The bank demonstrated strong profitability with net income of CNY 445.08 billion, translating to a high net profit margin, indicative of efficient operations. Diluted earnings per share stood at CNY 2.15, reflecting solid returns on a per-share basis. The substantial operating cash flow of CNY 633.36 billion significantly exceeded capital expenditures, highlighting strong core operational cash generation capabilities.

Earnings Power And Capital Efficiency

The bank exhibits considerable earnings power, as evidenced by its substantial net income relative to its revenue base. The generation of significant operating cash flow, which far outstrips its capital investment needs, points to high capital efficiency. This strong cash flow provides ample flexibility for funding loan growth, meeting obligations, and pursuing strategic initiatives without excessive reliance on external financing, supporting sustainable earnings capacity.

Balance Sheet And Financial Health

Ping An Bank maintains a substantial balance sheet with cash and equivalents of CNY 160.52 billion, providing a solid liquidity buffer. Total debt is reported at CNY 1,466.94 billion, which is characteristic of a leveraged banking business model. The overall financial health appears stable, supported by the bank's profitability and cash flow generation, which are crucial for servicing its debt obligations and maintaining regulatory capital ratios.

Growth Trends And Dividend Policy

The bank demonstrates a commitment to shareholder returns through its dividend policy, with a dividend per share of CNY 0.608. The payout, relative to its earnings per share, suggests a balanced approach to distributing profits while retaining capital for future growth. The bank's scale and market position within China's growing financial sector provide a foundation for potential organic growth, influenced by broader economic conditions and credit cycles.

Valuation And Market Expectations

With a market capitalization of approximately CNY 226.08 billion, the market's valuation reflects expectations for the bank's future performance within the regional banking sector. A beta of 1.074 indicates that the stock's price movement is slightly more volatile than the broader market, suggesting investor perception of moderate risk relative to market benchmarks, likely tied to economic cycles affecting the banking industry.

Strategic Advantages And Outlook

A key strategic advantage is its integration within the Ping An Group, enabling cross-selling opportunities and a diversified business model. The extensive branch network provides a stable deposit base and customer reach. The outlook is tied to the health of the Chinese economy, regulatory developments, and the bank's ability to navigate interest rate environments and credit quality, while leveraging technology to enhance efficiency and customer service.

Sources

Company Annual ReportBloomberg

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