investorscraft@gmail.com

Intrinsic ValueChinaLin Securities Co., Ltd. (002945.SZ)

Previous Close$18.14
Intrinsic Value
Upside potential
Previous Close
$18.14

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

ChinaLin Securities operates as a comprehensive securities firm within China's dynamic financial services sector, generating revenue through a diversified portfolio of capital market activities. Its core business segments include securities brokerage, which serves retail and institutional clients for trade execution, complemented by investment banking services that facilitate corporate financing through equity and debt underwriting. The company further engages in asset management, offering investment products and advisory services, while maintaining credit business operations such as margin financing and stock-pledge repurchase transactions. As a subsidiary of Shenzhen Li Ye Group, ChinaLin leverages its Shenzhen headquarters to navigate the competitive domestic brokerage landscape, positioning itself as a mid-tier player focused on regional clientele. The firm's activities span equity and fixed income trading, private equity investments, and alternative investment strategies, reflecting a typical integrated securities house model. This operational framework allows it to capture revenue across market cycles, though its scale remains modest compared to China's state-owned financial giants, indicating a niche focus on specific market segments and regional economic development initiatives.

Revenue Profitability And Efficiency

For the fiscal year, ChinaLin Securities reported revenue of approximately CNY 1.68 billion, with net income reaching CNY 353 million, translating to a net profit margin of around 21%. The company demonstrated strong cash generation, with operating cash flow of CNY 3.66 billion significantly exceeding net income, suggesting efficient working capital management. Capital expenditures were minimal at negative CNY 42 million, indicating a capital-light business model typical for securities firms.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at CNY 0.13, reflecting its earnings capacity relative to its substantial share base of 2.72 billion shares. The significant positive operating cash flow relative to net income indicates robust core earnings quality, though the capital-intensive nature of certain securities activities is reflected in the total debt position. The firm's beta of 0.653 suggests lower volatility than the broader market, potentially indicating stable earnings characteristics.

Balance Sheet And Financial Health

ChinaLin maintains a balance sheet with CNY 765 million in cash and equivalents against total debt of approximately CNY 4.01 billion. The debt level reflects the financing requirements for its securities lending and repurchase activities. The company's market capitalization of CNY 45.7 billion provides substantial equity cushion, supporting its financial stability within the regulated securities industry framework.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder return policy through a dividend per share of CNY 0.04, representing a payout relative to its EPS. As a securities firm, its growth trajectory is inherently tied to capital market conditions and trading volumes in China. The diversified business model provides multiple avenues for expansion, though specific historical growth rates are not verifiable from the provided data.

Valuation And Market Expectations

With a market capitalization of CNY 45.7 billion, the company trades at a price-to-earnings multiple that reflects market expectations for China's financial services sector. The below-market beta of 0.653 may indicate investor perception of reduced systematic risk compared to broader market indices, potentially pricing in the firm's specific business mix and regulatory environment.

Strategic Advantages And Outlook

ChinaLin's strategic position as part of the Shenzhen Li Ye Group provides potential synergies and stability in China's competitive brokerage landscape. Its comprehensive service offering across brokerage, investment banking, and asset management creates multiple revenue streams. The outlook remains connected to China's capital market development, regulatory changes, and economic conditions that drive securities industry performance, with the Shenzhen location offering proximity to innovation-driven enterprises.

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