investorscraft@gmail.com

Intrinsic ValueGuangzhou Yuexiu Financial Holdings Group Co., Ltd. (000987.SZ)

Previous Close$10.24
Intrinsic Value
Upside potential
Previous Close
$10.24

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

Guangzhou Yuexiu Financial Holdings Group operates as a diversified financial conglomerate with deep roots in Southern China's economic hub. The company's core revenue model spans investment banking, wealth management, securities trading, and financial leasing services, creating a comprehensive ecosystem for both institutional and retail clients. Its operations extend beyond traditional finance to include department store retail, though financial services dominate its portfolio. The group leverages its strategic position in Guangzhou to serve state-owned enterprise development and regional industrial growth through specialized financing solutions. This diversified approach allows the company to capture value across multiple financial service verticals while maintaining exposure to consumer retail markets. Its market position is strengthened by long-standing government relationships and regional economic integration, positioning it as a key financial intermediary in the Pearl River Delta region. The company's multi-service platform enables cross-selling opportunities and risk diversification across economic cycles, though it faces intense competition from both state-owned and private financial institutions in China's crowded financial services landscape.

Revenue Profitability And Efficiency

The company reported revenue of CNY 13.24 billion with net income of CNY 2.29 billion, indicating a healthy net margin of approximately 17.3%. The substantial operating cash flow of CNY 16.44 billion significantly exceeded net income, suggesting strong cash conversion efficiency. However, the negative capital expenditures of CNY -25.32 billion indicate significant divestment activity or working capital movements that require further context to assess operational efficiency fully.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.46, the company demonstrates solid earnings generation relative to its market capitalization. The significant operating cash flow relative to net income suggests quality earnings backed by cash realization. The capital structure appears geared toward financial services operations, though the relationship between operating cash flow and capital expenditures requires deeper analysis given the unusual negative capex figure for this reporting period.

Balance Sheet And Financial Health

The balance sheet shows CNY 18.69 billion in cash against total debt of CNY 97.92 billion, indicating a leveraged financial position typical for financial holding companies. The debt-to-equity structure appears aligned with financial services operations where leverage is employed for investment and lending activities. The company's liquidity position appears adequate with substantial cash reserves, though the overall financial health depends on asset quality within its lending and investment portfolios.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.17, representing a payout ratio of approximately 37% based on current EPS. This balanced distribution policy suggests management's confidence in sustainable earnings while retaining capital for business development. Growth trajectories will depend on regional economic conditions and the company's ability to expand its financial services footprint beyond its Guangzhou base.

Valuation And Market Expectations

With a market capitalization of approximately CNY 37.24 billion, the company trades at a P/E ratio of around 16.2 times current earnings. The beta of 0.589 indicates lower volatility than the broader market, reflecting investor perception of stable, regulated financial services operations. Market expectations appear balanced between growth potential in China's financial sector and the competitive pressures facing regional financial conglomerates.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its entrenched position within Guangzhou's economic ecosystem and diversified financial service offerings. Its ability to serve both state-owned enterprises and retail clients provides revenue stability across market cycles. The outlook depends on China's financial regulatory environment and regional economic growth, with opportunities in wealth management expansion balanced against intensifying competition from larger national financial institutions and fintech disruptors.

Sources

Company financial statementsStock exchange disclosures

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