investorscraft@gmail.com

Intrinsic ValueBank of Ningbo Co., Ltd. (002142.SZ)

Previous Close$30.95
Intrinsic Value
Upside potential
Previous Close
$30.95

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

Bank of Ningbo operates as a prominent regional commercial bank in China, focusing primarily on the economically vibrant Yangtze River Delta region. The institution generates revenue through a diversified portfolio of corporate and personal banking services, including deposit-taking, lending operations, treasury activities, and fee-based intermediary services. Its strategic emphasis on serving small and medium-sized enterprises (SMEs) and retail customers within its core geographic market distinguishes its operational focus from larger, nationally-oriented competitors. The bank maintains a significant physical presence with numerous branches and sub-branches, supplemented by digital banking channels, to cultivate deep customer relationships. This regional specialization allows Bank of Ningbo to leverage local economic knowledge and develop tailored financial products that address the specific needs of businesses and individuals in its operating territory, fostering strong client loyalty and stable funding sources.

Revenue Profitability And Efficiency

The bank demonstrated robust financial performance with revenue of CNY 66.63 billion and net income of CNY 27.13 billion, translating to a high net profit margin of approximately 40.7%. This indicates strong operational efficiency and effective cost management relative to its peer group. The substantial net income underscores the bank's ability to convert top-line revenue into bottom-line profitability efficiently, a key metric for assessing its fundamental earning capacity within the competitive Chinese banking landscape.

Earnings Power And Capital Efficiency

Bank of Ningbo exhibits considerable earnings power, as evidenced by its diluted earnings per share of CNY 3.95. The bank generated significant operating cash flow of CNY 85.01 billion, which comfortably covers capital expenditures and supports ongoing operations. This strong cash generation capability is essential for funding loan growth, meeting regulatory capital requirements, and returning capital to shareholders, reflecting sound capital allocation and operational effectiveness.

Balance Sheet And Financial Health

The bank maintains a solid balance sheet with cash and equivalents of CNY 222.24 billion, providing substantial liquidity. Total debt of CNY 977.33 billion reflects the bank's core banking activity of accepting deposits and utilizing leverage, which is standard for financial institutions. The overall financial health appears stable, supported by its established regional presence and consistent profitability, which contribute to its capacity to meet obligations and navigate economic cycles.

Growth Trends And Dividend Policy

The dividend per share of CNY 0.90 suggests a commitment to returning capital to shareholders, representing a payout ratio that balances shareholder returns with retained earnings for future growth. The bank's growth trajectory is supported by its focus on the developing Zhejiang province and surrounding regions, positioning it to benefit from regional economic expansion. Its strategy likely aims for steady, sustainable growth rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization of approximately CNY 180.87 billion and a beta of 0.848, the market prices Bank of Ningbo as a less volatile entity compared to the broader market, typical for established financial institutions. The valuation reflects investor expectations for stable, predictable earnings from its regional banking franchise, trading at a premium or discount based on its growth prospects and asset quality relative to peers.

Strategic Advantages And Outlook

Bank of Ningbo's primary strategic advantage lies in its deep-rooted presence in the economically dynamic Zhejiang province, enabling strong client relationships and localized risk assessment. The outlook is tied to regional economic conditions and regulatory developments in China's banking sector. Continued focus on digital transformation and serving the SME market will be crucial for maintaining its competitive position and achieving long-term, sustainable growth amidst evolving market dynamics.

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