investorscraft@gmail.com

Intrinsic ValueGuosheng Securities Inc (002670.SZ)

Previous Close$16.40
Intrinsic Value
Upside potential
Previous Close
$16.40

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

Guosheng Financial Holding Inc. operates as a comprehensive financial conglomerate in China, delivering integrated services through securities, investment, and fintech divisions. The company's core revenue model derives from brokerage operations across its extensive network of 200 branches spanning 30 provinces, supplemented by investment management fees and technological service offerings. This diversified approach positions Guosheng within China's competitive financial services landscape, where it serves both institutional and retail clients through traditional and digital channels. The firm leverages its technological capabilities in big data, cloud computing, and blockchain to develop innovative financial solutions, including regulatory technology systems and digital currency platforms. This strategic focus on fintech differentiation helps Guosheng navigate China's rapidly evolving financial ecosystem while maintaining relevance amid digital transformation trends. The company's provincial footprint provides regional diversification, though it operates in a highly regulated environment where policy changes significantly impact business operations. Guosheng's integrated model allows for cross-selling opportunities across its service verticals, creating a synergistic ecosystem that enhances client retention and revenue stability in volatile market conditions.

Revenue Profitability And Efficiency

Guosheng generated CNY 2.01 billion in revenue with net income of CNY 167.4 million, translating to a net margin of approximately 8.3%. The company demonstrated strong cash generation with operating cash flow of CNY 4.59 billion, significantly exceeding net income, indicating quality earnings and efficient working capital management. Capital expenditures were minimal at CNY -43.2 million, reflecting the asset-light nature of its financial services operations and disciplined investment approach.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 0.0865, with operating cash flow per share substantially higher at approximately CNY 2.37, highlighting robust underlying cash generation relative to accounting earnings. This disparity suggests conservative accounting practices or timing differences in revenue recognition common in financial services. The minimal capital expenditure requirements relative to operating cash flow indicate high capital efficiency and strong free cash flow conversion capabilities.

Balance Sheet And Financial Health

Guosheng maintains a solid liquidity position with CNY 15.0 billion in cash and equivalents against CNY 14.5 billion in total debt, resulting in a conservative cash-to-debt ratio of approximately 1.04. This balanced capital structure provides financial flexibility while managing leverage in a cyclical industry. The substantial cash reserves offer operational stability and strategic optionality in market downturns or acquisition opportunities.

Growth Trends And Dividend Policy

The company maintains a conservative capital return policy, with no dividend distribution during the period, instead retaining earnings for operational needs and strategic investments. This approach is consistent with financial holding companies prioritizing capital preservation and regulatory compliance over shareholder distributions. Growth appears focused on organic expansion through its branch network and technological capabilities rather than aggressive external financing.

Valuation And Market Expectations

With a market capitalization of CNY 38.8 billion, the company trades at approximately 19.3 times revenue and 232 times earnings, reflecting market expectations for future growth in China's financial services sector. The beta of 0.995 indicates stock performance closely correlates with broader market movements, typical for financial conglomerates. This valuation suggests investors anticipate improved profitability and scale benefits from its diversified operations.

Strategic Advantages And Outlook

Guosheng's strategic position benefits from its integrated financial services model and technological capabilities, particularly in emerging fintech applications. The extensive branch network provides competitive advantages in client acquisition and service delivery across China's diverse regions. However, the company faces challenges from regulatory changes, economic cycles, and intensifying competition in China's financial sector. Success will depend on effective execution of its digital transformation initiatives and prudent risk management.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

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