investorscraft@gmail.com

Intrinsic ValueChina CITIC Bank Corporation Limited (0998.HK)

Previous CloseHK$7.28
Intrinsic Value
Upside potential
Previous Close
HK$7.28

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 CITIC Bank Corporation Limited is a prominent commercial bank operating within China's vast financial services sector, providing a comprehensive suite of banking and financial products. Its core revenue model is built on net interest income from its extensive lending activities and non-interest income from fees and commissions, treasury operations, and other services. The bank serves a diverse client base through three primary segments: Corporate Banking, Personal Banking, and Treasury Operations, offering everything from deposits and loans to investment banking and international services. As a subsidiary of the state-owned CITIC Group, it holds a significant market position with a substantial physical network of over 1,400 outlets, providing a competitive advantage in customer reach and deposit gathering. This positions it as a key player in serving corporations, government entities, and individual customers, leveraging its affiliation with a major financial conglomerate to enhance its stability and cross-selling opportunities within the regional banking landscape.

Revenue Profitability And Efficiency

The bank generated HKD 152.6 billion in revenue for the period, demonstrating its significant scale. Profitability was robust, with net income reaching HKD 68.6 billion. The operation reported negative operating cash flow, which is not uncommon for banks due to the nature of lending activities and changes in loan portfolios, while capital expenditures were focused on maintaining its extensive branch network and technological infrastructure.

Earnings Power And Capital Efficiency

The enterprise exhibits strong earnings power, as evidenced by a diluted EPS of HKD 1.20. Its capital efficiency is reflected in its ability to generate substantial profits from its asset base. The negative operating cash flow is typical for a growing bank, primarily representing net increases in loans and advances to customers, which are the primary income-generating assets.

Balance Sheet And Financial Health

The balance sheet is substantial, with a high level of cash and equivalents at HKD 887.5 billion, providing strong liquidity. Total debt is reported at HKD 260.2 billion. The bank's financial health appears solid, supported by its large capital base and its position as a systemically important institution within China's banking sector.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.38817 per share. Growth is aligned with the broader Chinese economic and credit expansion, leveraging its extensive branch network and corporate relationships. Its strategy focuses on balanced growth across corporate, retail, and treasury segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 450.1 billion, the bank trades at a P/E ratio derived from its EPS. A beta of 0.387 indicates the stock is less volatile than the broader market, suggesting investor perception of relative stability within the financial sector, likely factoring in its state-backed ownership structure.

Strategic Advantages And Outlook

Key strategic advantages include its affiliation with the CITIC Group conglomerate, providing synergies and a stable ownership base, and its extensive domestic branch network. The outlook is tied to the health of the Chinese economy, regulatory policies, and the bank's ability to manage asset quality while navigating interest rate environments and competitive pressures.

Sources

Company Annual ReportHong 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