investorscraft@gmail.com

Intrinsic ValueGuosen Securities Co., Ltd. (002736.SZ)

Previous Close$12.54
Intrinsic Value
Upside potential
Previous Close
$12.54

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

Guosen Securities operates as a comprehensive securities firm within China's dynamic financial services sector, generating revenue through a diversified portfolio of capital markets activities. Its core business model encompasses traditional securities brokerage, investment banking services including underwriting and advisory, and proprietary trading operations. The company further derives income from asset management, margin financing, and securities lending, positioning itself as a full-service provider to both retail and institutional clients. As a mid-to-large sized player headquartered in Shenzhen, Guosen leverages its established presence to compete in a highly fragmented but regulated market. Its market position is reinforced by the Guoxin TradeStation platform, which serves as a key technological interface for client transactions. The firm navigates a competitive landscape dominated by state-owned giants by focusing on regional strength and digital integration, aiming to capture growth from China's expanding investor base and capital market liberalization.

Revenue Profitability And Efficiency

For the fiscal year, Guosen Securities reported robust revenue of CNY 19.84 billion, demonstrating its capacity to generate substantial top-line income from its diversified operations. The company translated this into a net income of CNY 8.22 billion, indicating a healthy profit margin. Strong operating cash flow of CNY 33.75 billion significantly exceeded capital expenditures, highlighting efficient cash generation from core business activities and supporting its financial flexibility.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of CNY 0.72, reflecting profitability on a per-share basis. The significant positive operating cash flow, which is substantially higher than net income, suggests high-quality earnings that are not solely dependent on accounting accruals. This strong cash conversion efficiency is critical for a capital-intensive business like securities trading and lending, underpinning its operational sustainability.

Balance Sheet And Financial Health

Guosen maintains a solid balance sheet with cash and equivalents of CNY 10.74 billion, providing a liquidity buffer. However, the business model necessitates substantial leverage, reflected in total debt of CNY 84.07 billion, which is typical for a securities firm engaged in margin financing and proprietary investments. The overall financial health appears stable, supported by the company's profitable operations and strong market capitalization.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through a dividend per share of CNY 0.35, representing a significant portion of its earnings. This policy indicates a commitment to returning capital to investors while likely retaining sufficient earnings to fund future growth initiatives. The firm's growth is intrinsically linked to the performance and development of the Chinese capital markets, which continue to expand.

Valuation And Market Expectations

With a market capitalization of approximately CNY 132.75 billion, the market values Guosen based on its earnings capacity and position within the Chinese financial ecosystem. A beta of 0.502 suggests the stock is less volatile than the broader market, which may reflect investor perception of its stable business model and regulated industry environment, implying moderate risk expectations.

Strategic Advantages And Outlook

Guosen's strategic advantages include its long-standing presence since 1994, a comprehensive service offering, and its technological platform. The outlook is tied to China's economic policies and capital market reforms. Success will depend on the firm's ability to navigate regulatory changes, compete effectively with larger peers, and capitalize on the growing sophistication of domestic investors through innovation and service quality.

Sources

Company FilingsShenzhen Stock Exchange

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