investorscraft@gmail.com

Intrinsic ValueChina Construction Bank Corporation (0939.HK)

Previous CloseHK$7.91
Intrinsic Value
Upside potential
Previous Close
HK$7.91

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

China Construction Bank Corporation (CCB) is a leading state-owned commercial bank and a systemically important financial institution within China's banking sector. Its core revenue model is built on traditional commercial banking activities, primarily the net interest margin derived from its extensive deposit-taking and lending operations. The bank operates through four main segments: Corporate Banking, Personal Banking, Treasury Business, and Others, providing a comprehensive suite of financial products including loans, credit cards, wealth management, and international settlement services. With deep roots in financing China's infrastructure and construction projects since its founding in 1954, CCB holds a dominant position in corporate banking and has a formidable retail presence through its vast network of 14,741 branches. Its market position is reinforced by its status as one of China's 'Big Four' banks, granting it significant scale, a low-cost deposit base, and an implicit government backing that solidifies its credibility. The bank's extensive physical distribution network and deep integration into the national economy provide a durable competitive moat, though it faces increasing competition from digital-first financial platforms and must navigate the cyclicality of the Chinese property market, to which it has considerable exposure.

Revenue Profitability And Efficiency

CCB reported robust revenue of HKD 607.9 billion for the period, demonstrating its immense scale. Profitability is strong, with net income reaching HKD 335.6 billion, translating to a high net profit margin. The bank's efficiency is underpinned by its vast, low-cost deposit base and extensive branch network, which facilitates stable net interest income, the primary driver of its earnings.

Earnings Power And Capital Efficiency

The bank exhibits formidable earnings power, generating HKD 338.0 billion in operating cash flow. This strong cash generation supports its lending activities and strategic investments. Diluted earnings per share stood at HKD 1.31, reflecting efficient capital allocation across its massive asset base and its ability to deliver solid returns for its sizable shareholder equity.

Balance Sheet And Financial Health

CCB maintains a colossal balance sheet with HKD 3.54 trillion in cash and equivalents, providing substantial liquidity. Total debt of HKD 2.87 trillion is primarily composed of customer deposits, which form a stable funding base. As a systemically important bank, its financial health is closely tied to the broader Chinese economy and regulatory framework, with asset quality being a key monitorable.

Growth Trends And Dividend Policy

Growth is aligned with the expansion of the Chinese economy, particularly in corporate lending and retail banking. The bank has a established dividend policy, distributing a dividend of HKD 0.4321 per share, offering income to shareholders and reflecting a commitment to returning capital alongside reinvesting for steady, regulated growth.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.86 trillion, the market valuations reflect CCB's status as a large-cap, low-beta (0.4) value stock. Expectations are for steady, rather than explosive, growth, with the share price factoring in the bank's role as a stable, dividend-yielding component of the financial sector amid China's economic transition.

Strategic Advantages And Outlook

CCB's strategic advantages include its 'Big Four' status, immense scale, and deep entrenchment in the Chinese financial system. The outlook is cautiously optimistic, contingent on prudent risk management through economic cycles, successful navigation of digital transformation, and maintaining asset quality, particularly in its corporate loan book which is exposed to the property and infrastructure sectors.

Sources

Company Annual Report (10-K Equivalent)Hong Kong 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