investorscraft@gmail.com

Intrinsic ValueSealand Securities Co., Ltd. (000750.SZ)

Previous Close$4.26
Intrinsic Value
Upside potential
Previous Close
$4.26

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

Sealand Securities operates as a comprehensive securities firm within China's dynamic capital markets, generating revenue through a diversified portfolio of financial services. Its core business model encompasses securities brokerage, investment consulting, and trading activities, supplemented by significant income streams from underwriting, sponsorship, and asset management operations. The company facilitates equity and bond financing for corporate clients while providing wealth management solutions to retail and institutional investors, creating a multi-faceted revenue structure dependent on market transaction volumes and capital raising activities. Operating in the highly competitive Chinese financial sector, Sealand Securities maintains a regional stronghold with its headquarters in Nanning while competing with larger national brokers. The firm's market position is characterized by its full-service capabilities across brokerage, investment banking, and research, serving as an intermediary in China's rapidly evolving securities landscape. Its strategic focus on internet finance initiatives demonstrates adaptation to digital transformation trends within the industry.

Revenue Profitability And Efficiency

For the fiscal year, Sealand Securities reported revenue of CNY 4.91 billion with net income of CNY 428 million, translating to a net profit margin of approximately 8.7%. The company generated diluted EPS of CNY 0.0671, reflecting its earnings capacity relative to its shareholder base. Operating cash flow was negative at CNY -2.24 billion, which is not uncommon for securities firms due to the nature of their trading and client margin activities, while capital expenditures were modest at CNY -101 million.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated through its ability to generate positive net income despite market volatility, with profitability supported by its diversified service offerings. Capital efficiency metrics would benefit from additional context regarding return on equity and assets, which are not provided in the available data. The negative operating cash flow position requires careful monitoring but is typical for brokerage operations involving significant client fund movements.

Balance Sheet And Financial Health

Sealand Securities maintains a solid liquidity position with cash and equivalents of CNY 6.48 billion against total debt of CNY 4.68 billion, indicating adequate short-term financial flexibility. The balance sheet structure appears balanced for a securities firm, with the debt level representing funding for market-making and proprietary trading activities rather than operational leverage. The company's financial health appears stable given its capital adequacy relative to industry norms.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.08 per share, representing a significant portion of its earnings. Growth trends are influenced by China's capital market development and regulatory environment, with performance tied to transaction volumes and capital market activity. The firm's ability to maintain dividend payments suggests confidence in its sustainable earnings capacity despite cyclical market conditions.

Valuation And Market Expectations

With a market capitalization of approximately CNY 30.4 billion, the market valuation reflects investor expectations for China's financial sector growth. The beta of 0.987 indicates stock performance closely correlates with broader market movements, typical for financial services companies. Valuation multiples would require comparative analysis with industry peers for complete assessment.

Strategic Advantages And Outlook

Sealand Securities benefits from its established presence in China's financial ecosystem and comprehensive service offerings. The outlook is tied to China's economic growth, capital market liberalization, and regulatory developments. Strategic advantages include regional expertise and digital transformation initiatives, though competition from larger national brokers remains a challenge. The company's longevity since 1988 provides institutional stability in navigating market cycles.

Sources

Company description and financial data provided

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