investorscraft@gmail.com

Intrinsic ValueAgricultural Bank of China Limited (1288.HK)

Previous CloseHK$5.47
Intrinsic Value
Upside potential
Previous Close
HK$5.47

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

Agricultural Bank of China Limited is a systemically important financial institution operating as one of China's 'Big Four' state-owned commercial banks. Its core revenue model is built on traditional banking activities, generating income through net interest margins from a vast portfolio of corporate and retail loans, supplemented by fee-based services. The bank maintains a distinct strategic focus on serving China's agricultural sector and rural economy, offering specialized agro-related financial products for both individuals and enterprises. This agricultural specialization, combined with its massive domestic branch network of over 22,800 locations, provides a competitive moat in serving underserved rural markets. Beyond its agricultural focus, ABC operates through three main segments: Corporate Banking, Personal Banking, and Treasury Operations, offering comprehensive services including deposits, lending, payment systems, wealth management, and international banking services. The bank's extensive physical presence throughout China, complemented by digital banking channels, creates significant economies of scale and deep customer penetration. Its government ownership provides stability and implicit support, while its mandate to support national agricultural development policies ensures a steady flow of business in both urban and rural markets.

Revenue Profitability And Efficiency

The bank reported robust revenue of HKD 579.7 billion with net income reaching HKD 282.1 billion, demonstrating strong profitability. This performance reflects efficient operations across its extensive branch network and diverse service offerings. The institution maintains healthy interest margins and fee income streams, supported by its massive scale and dominant market position in both urban and rural banking segments.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.81 and substantial operating cash flow of HKD 1.35 trillion, ABC demonstrates significant earnings generation capacity. The bank's capital efficiency is supported by its extensive deposit base and lending operations. Its treasury operations contribute additional revenue streams while managing liquidity effectively across its global network of international branches and representative offices.

Balance Sheet And Financial Health

The bank maintains a strong financial position with HKD 3.35 trillion in cash and equivalents against total debt of HKD 692.9 billion. This substantial liquidity buffer, combined with its government backing, provides exceptional financial stability. The institution's asset quality and capital adequacy ratios, though not specified, are typically closely monitored by Chinese banking regulators to ensure systemic stability.

Growth Trends And Dividend Policy

ABC has demonstrated consistent performance with a dividend per share of HKD 0.2618, reflecting a shareholder-friendly distribution policy. The bank's growth is supported by China's ongoing financial sector development and rural economic modernization initiatives. Its extensive branch network provides organic growth opportunities through deepening customer relationships and expanding financial inclusion in underserved regions.

Valuation And Market Expectations

With a market capitalization exceeding HKD 2.65 trillion and a beta of 0.323, the market prices ABC as a relatively stable, large-cap banking stock. The valuation reflects expectations of steady, regulated returns rather than aggressive growth, typical for systemically important Chinese banks. Investors appear to value its defensive characteristics and government-supported position within China's financial system.

Strategic Advantages And Outlook

ABC's strategic advantages include its unparalleled rural banking network, government backing, and scale benefits. The outlook remains stable, supported by China's continued economic development and financial sector growth. The bank is well-positioned to benefit from rural revitalization policies while maintaining its strong urban banking operations, though it faces challenges from digital disruption and economic cyclicality.

Sources

Company Annual ReportsHong Kong Stock Exchange FilingsRegulatory Disclosures

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