investorscraft@gmail.com

Intrinsic ValueGF Securities Co., Ltd. (000776.SZ)

Previous Close$22.49
Intrinsic Value
Upside potential
Previous Close
$22.49

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

GF Securities operates as a comprehensive securities firm within China's dynamic capital markets, generating revenue through four distinct yet interconnected segments. The company's core business model centers on facilitating capital market activities for a diverse client base including corporations, institutional investors, and retail customers. Its Investment Banking segment provides equity and debt financing solutions alongside M&A advisory services, while Wealth Management delivers brokerage and margin financing services to individual investors. The Trading and Institution segment caters to professional clients with sophisticated trading execution and research capabilities, and the Investment Management division oversees asset management and fund operations. Positioned as a leading non-state-owned securities company, GF Securities has established strong regional dominance in Southern China from its Guangzhou headquarters while maintaining national competitiveness. The firm leverages its 1991 founding experience to navigate China's evolving financial regulatory landscape, competing with both state-owned giants and agile private peers in a highly cyclical industry sensitive to capital market conditions and policy directives.

Revenue Profitability And Efficiency

For the fiscal year, GF Securities reported revenue of CNY 26.0 billion with net income reaching CNY 9.6 billion, reflecting a robust net profit margin of approximately 37%. The company demonstrated strong cash generation with operating cash flow of CNY 9.97 billion, significantly exceeding capital expenditures of CNY 735.8 million. This financial performance indicates efficient operations within China's competitive securities industry, where revenue streams are closely tied to capital market activity levels and transaction volumes across its diversified business segments.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by diluted EPS of CNY 1.15, supported by its diversified revenue streams across investment banking, wealth management, and trading activities. GF Securities maintains substantial cash reserves of CNY 30.0 billion, providing liquidity for market-making activities and client services. The firm's capital efficiency is reflected in its ability to generate substantial operating cash flow relative to its asset base, though specific return metrics would require additional capital allocation details for comprehensive assessment.

Balance Sheet And Financial Health

GF Securities maintains a substantial balance sheet with total debt of CNY 393.1 billion, characteristic of leveraged financial institutions engaged in securities trading and margin financing activities. The company's cash position of CNY 30.0 billion provides liquidity coverage, while the debt level reflects the capital-intensive nature of market-making and securities lending operations. Financial health metrics would benefit from additional leverage ratios and regulatory capital adequacy measures specific to Chinese securities firms.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend distribution of CNY 0.50 per share. Growth prospects are inherently linked to China's capital market development, regulatory environment, and economic conditions affecting transaction volumes and fundraising activities. The firm's multi-segment business model provides natural diversification, though growth trajectories remain subject to capital market cycles and competitive pressures within China's financial services sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 155.5 billion, the market values GF Securities at roughly 6 times trailing revenue and 16 times net income. The beta of 0.859 suggests moderate sensitivity to broader market movements, slightly less volatile than the overall market. This valuation reflects expectations for continued performance within China's capital markets landscape, balancing growth potential against regulatory and economic cyclicality concerns.

Strategic Advantages And Outlook

GF Securities benefits from its established market position, diversified revenue streams, and regional strength in Southern China. The company's outlook is tied to China's capital market liberalization, financial innovation, and economic growth trajectory. Strategic advantages include its comprehensive service offering and experienced management team, though success will depend on navigating regulatory changes, technological disruption, and intensifying competition in China's financial services sector.

Sources

Company DescriptionFinancial Metrics 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