investorscraft@gmail.com

Intrinsic ValueChangjiang Securities Company Limited (000783.SZ)

Previous Close$8.66
Intrinsic Value
Upside potential
Previous Close
$8.66

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

Changjiang Securities operates as a comprehensive securities firm within China's dynamic financial services sector, generating revenue through diversified streams including securities brokerage, investment banking, and asset management. The company's core operations are deeply integrated into the Chinese capital markets ecosystem, serving retail and institutional clients with services spanning fixed income, securities derivatives, fund management, and direct investments. Founded in 1991 and headquartered in Wuhan, it leverages its regional stronghold in Central China while competing nationally. Its business model is inherently cyclical, tied to capital market activity, trading volumes, and corporate financing demand. Market positioning is characterized as a mid-tier domestic player, distinct from larger state-owned giants, focusing on building client relationships and regional expertise. The firm's multifaceted approach aims to capture value across the investment value chain, from advisory and underwriting to proprietary trading and wealth management solutions, navigating a highly regulated and competitive landscape.

Revenue Profitability And Efficiency

For the fiscal year, Changjiang Securities reported revenue of CNY 8.59 billion, translating to a net income of CNY 1.83 billion. This indicates a net profit margin of approximately 21.4%, reflecting the firm's ability to convert top-line performance into bottom-line results efficiently. The company generated substantial operating cash flow of CNY 18.67 billion, significantly exceeding its net income, which is typical for financial institutions due to non-cash items and changes in trading assets and liabilities. Capital expenditures were minimal relative to operating cash flow, underscoring the asset-light nature of its service-based operations.

Earnings Power And Capital Efficiency

The company's earnings power is demonstrated by a diluted EPS of CNY 0.30. The significant positive operating cash flow, which is more than ten times the net income, highlights strong core earnings generation and efficient working capital management. This robust cash generation provides substantial flexibility for funding operations, meeting regulatory capital requirements, and pursuing strategic investments without relying heavily on external financing, indicating solid operational execution within its capital markets activities.

Balance Sheet And Financial Health

The balance sheet shows a cash position of CNY 6.82 billion against total debt of CNY 72.66 billion. The high debt level is characteristic of securities firms, primarily consisting of repurchase agreements and other short-term borrowings used to fund trading and market-making activities. The company's financial health is closely tied to market liquidity and its ability to manage leverage within regulatory constraints. The balance sheet structure reflects its role as a financial intermediary operating in leveraged markets.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly capital allocation policy by declaring a dividend of CNY 0.15 per share. This represents a 50% payout ratio based on the reported diluted EPS, indicating a commitment to returning capital to shareholders while retaining earnings for future growth. The firm's growth trajectory is inherently linked to the performance and development of the Chinese capital markets, with its prospects tied to volumes in brokerage, investment banking, and asset management.

Valuation And Market Expectations

With a market capitalization of approximately CNY 45.62 billion, the market values the company at a price-to-earnings ratio of around 24.9x based on the latest fiscal year's earnings. A beta of 0.867 suggests the stock is perceived as slightly less volatile than the broader market, potentially reflecting its mid-tier status and diversified revenue streams. This valuation implies market expectations for stable, albeit not explosive, growth aligned with the development of China's financial sector.

Strategic Advantages And Outlook

Changjiang Securities' strategic advantages include its established regional presence in Hubei province, a long operating history since 1991, and a comprehensive license enabling a full suite of financial services. The outlook is contingent on China's economic policies, capital market reforms, and investor sentiment. Key challenges include intense competition and regulatory changes, while opportunities lie in the ongoing liberalization and sophistication of China's financial markets. Its ability to navigate this environment will be critical for future performance.

Sources

Company FilingsMarket Data

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