investorscraft@gmail.com

Intrinsic ValueBank of Zhengzhou Co., Ltd. (002936.SZ)

Previous Close$1.91
Intrinsic Value
Upside potential
Previous Close
$1.91

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 Zhengzhou operates as a regional commercial bank with a strategic focus on Henan Province, providing comprehensive financial services through three core segments: Corporate Banking, Retail Banking, and Treasury Business. The institution serves corporations, government agencies, financial institutions, and retail customers with a diverse portfolio including deposit products, loans, trade finance, wealth management, and treasury operations. Its operations are concentrated within Henan Province, with 14 branches across major cities including Nanyang, Xinxiang, and Luoyang, supported by 161 sub-branches and an extensive self-service network. The bank's market position is defined by its deep regional roots and understanding of local economic dynamics, enabling tailored financial solutions for both corporate and individual clients in one of China's key inland economic regions. This geographical focus allows for specialized knowledge of regional industries and credit risks while maintaining operational efficiency through concentrated branch networks. The competitive landscape includes both national banks and other regional players, with Bank of Zhengzhou differentiating through localized service and community banking relationships. The treasury segment complements core banking activities through interbank market operations and investment services, providing additional revenue streams and liquidity management capabilities.

Revenue Profitability And Efficiency

The bank generated CNY 11.7 billion in revenue with net income of CNY 1.88 billion for the period, translating to a net profit margin of approximately 16%. Operating cash flow was robust at CNY 8.77 billion, significantly exceeding capital expenditures of CNY 272 million, indicating strong operational efficiency. The diluted earnings per share of CNY 0.15 reflects the bank's ability to convert revenue into shareholder returns despite the competitive banking environment.

Earnings Power And Capital Efficiency

Bank of Zhengzhou demonstrates moderate earnings power with its current profitability metrics. The substantial operating cash flow generation relative to capital investments suggests efficient capital deployment in its branch network and banking operations. The treasury business segment contributes to earnings diversification beyond traditional lending activities, though specific segment profitability details would provide deeper insight into capital allocation effectiveness across business lines.

Balance Sheet And Financial Health

The bank maintains a solid liquidity position with CNY 44.8 billion in cash and equivalents against total debt of CNY 212.6 billion. The balance sheet structure reflects typical banking operations with significant lending activities funded through deposits and debt instruments. The relationship between liquid assets and obligations indicates prudent liquidity management practices essential for regional banking operations.

Growth Trends And Dividend Policy

The bank has implemented a shareholder return policy evidenced by a dividend per share of CNY 0.02. Growth prospects are tied to regional economic development in Henan Province and the bank's ability to expand its customer base and service offerings. The established branch network provides a foundation for organic growth, though specific historical growth rates would provide better context for trend analysis.

Valuation And Market Expectations

With a market capitalization of approximately CNY 17.1 billion, the bank trades at a price-to-earnings multiple derived from its current earnings per share. The beta of 0.297 suggests lower volatility compared to the broader market, reflecting investor perception of regional banking stability. Valuation metrics incorporate expectations for steady regional economic performance and the bank's execution within its focused market.

Strategic Advantages And Outlook

The bank's primary strategic advantage lies in its deep regional presence and understanding of Henan Province's economic landscape. This localized focus enables relationship-based banking and tailored credit assessment capabilities. The outlook depends on regional economic conditions, regulatory developments in China's banking sector, and the bank's ability to maintain asset quality while expanding services digitally and through its physical network.

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