investorscraft@gmail.com

Intrinsic ValueChina Great Wall Securities Co.,Ltd. (002939.SZ)

Previous Close$9.85
Intrinsic Value
Upside potential
Previous Close
$9.85

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

China Great Wall Securities operates as a comprehensive securities firm within China's dynamic financial services sector, providing a full spectrum of capital markets services. The company generates revenue through brokerage services, investment banking, asset management, and proprietary trading activities, serving both retail and institutional clients across mainland China. Its business model is deeply integrated with China's capital market development, leveraging regulatory frameworks and market cycles to drive performance. As a mid-tier player founded in 1995 and headquartered in Shenzhen, the firm maintains a strategic position in one of China's primary financial hubs. The company competes in a highly fragmented industry dominated by state-owned giants, requiring differentiation through regional expertise and specialized service offerings. Market positioning focuses on capturing growth from China's expanding investor base and corporate financing needs, while navigating competitive pressures and regulatory evolution. The firm's longevity since its 1995 establishment provides institutional credibility, though scale limitations relative to industry leaders present ongoing challenges in achieving national dominance.

Revenue Profitability And Efficiency

The company reported revenue of CNY 3.45 billion with net income of CNY 1.58 billion for the period, indicating a robust net profit margin of approximately 46%. This high profitability level reflects efficient operations within the securities industry, though revenue generation remains moderate relative to the firm's market capitalization. Operating cash flow significantly exceeded reported net income at CNY 13.27 billion, suggesting strong cash conversion efficiency from core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.39, demonstrating the firm's ability to generate shareholder returns from its operational scale. The substantial operating cash flow of CNY 13.27 billion, compared to capital expenditures of just CNY 88.8 million, highlights exceptional capital efficiency with minimal reinvestment requirements. This cash flow generation power supports both operational flexibility and potential shareholder returns.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with cash and equivalents of CNY 59.63 billion against total debt of CNY 57.13 billion, indicating a conservative financial structure. The near-parity between cash holdings and debt obligations suggests prudent risk management, though the securities industry typically employs leverage for trading activities. This conservative positioning provides stability during market volatility.

Growth Trends And Dividend Policy

The company maintained a shareholder-friendly approach with a dividend per share of CNY 0.13, representing a payout ratio of approximately 33% based on EPS. This balanced distribution policy retains significant earnings for reinvestment while providing income to shareholders. Growth prospects are tied to China's capital market development and the firm's ability to capture market share in a competitive landscape.

Valuation And Market Expectations

With a market capitalization of CNY 47.97 billion and a beta of 0.735, the market prices the stock with lower volatility than the broader market. The current valuation reflects expectations for steady performance rather than aggressive growth, consistent with the firm's mid-tier position in China's financial services sector. Investor sentiment appears to balance growth potential against industry competition.

Strategic Advantages And Outlook

The firm's strategic advantages include its established presence since 1995, Shenzhen headquarters location, and comprehensive service offerings. The outlook remains closely tied to China's economic policies and capital market reforms. Success will depend on navigating regulatory changes, technological disruption, and competitive pressures while leveraging regional expertise to maintain relevance in an evolving financial landscape.

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