investorscraft@gmail.com

Intrinsic ValueCOFCO Capital Holdings Co., Ltd. (002423.SZ)

Previous Close$11.34
Intrinsic Value
Upside potential
Previous Close
$11.34

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

COFCO Capital Holdings Co., Ltd. operates as a specialized financial services subsidiary within China's state-owned COFCO Corporation conglomerate, focusing primarily on the life insurance sector. The company's core revenue model centers on underwriting life insurance policies and managing investment portfolios derived from premium income, positioning it within China's rapidly evolving insurance market. This strategic alignment with its parent company, a major player in China's agricultural and food industries, provides unique access to distribution channels and customer bases. The firm's market position is characterized by its affiliation with a central state-owned enterprise, which confers advantages in regulatory compliance, brand trust, and access to large-scale corporate clients. Operating in China's highly competitive financial services landscape, COFCO Capital leverages its parent's extensive ecosystem to develop tailored insurance solutions while navigating the sector's evolving regulatory framework and growing consumer demand for financial protection products. The company's operations reflect the broader trend of Chinese industrial conglomerates diversifying into financial services to capture synergies and create additional revenue streams.

Revenue Profitability And Efficiency

The company reported substantial revenue of CNY 25.25 billion for the period, demonstrating significant scale within its market segment. Profitability metrics indicate a net income of CNY 1.21 billion, translating to a net margin of approximately 4.8%, which reflects the competitive nature of the insurance industry. Operating cash flow of CNY 14.25 billion significantly exceeded net income, indicating strong cash generation from insurance operations and efficient premium collection processes.

Earnings Power And Capital Efficiency

COFCO Capital exhibits solid earnings power with diluted EPS of CNY 0.53, supported by its substantial revenue base. The company maintains capital efficiency through disciplined underwriting and investment management, though specific return metrics would require additional data for comprehensive analysis. The significant operating cash flow generation relative to capital expenditures suggests effective deployment of financial resources in income-producing assets.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with cash and equivalents of CNY 12.95 billion, providing substantial financial flexibility. Total debt of CNY 6.35 billion appears manageable relative to the company's cash position and operating scale. The financial structure reflects typical insurance industry characteristics with liabilities primarily consisting of policy reserves and investment assets supporting insurance operations.

Growth Trends And Dividend Policy

The company maintains a shareholder return policy with a dividend per share of CNY 0.158, representing a payout ratio of approximately 30% based on reported EPS. This balanced approach indicates a commitment to returning capital to shareholders while retaining earnings for business development. Growth trends would benefit from comparative historical data to assess trajectory within China's evolving insurance market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 30.39 billion, the company trades at a P/E ratio of around 25x based on current earnings. The beta of 0.483 suggests lower volatility compared to the broader market, potentially reflecting the defensive characteristics of the insurance sector. Market expectations appear to incorporate growth prospects within China's financial services industry.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its affiliation with COFCO Corporation, providing access to established distribution networks and corporate client relationships. This parent-company synergy supports market penetration and product development initiatives. The outlook remains tied to China's insurance sector growth, regulatory developments, and the company's ability to leverage its institutional relationships while maintaining underwriting discipline in a competitive environment.

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