investorscraft@gmail.com

Intrinsic ValueCentral China Securities Co., Ltd. (1375.HK)

Previous CloseHK$2.21
Intrinsic Value
Upside potential
Previous Close
HK$2.21

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

Central China Securities operates as a comprehensive securities firm providing a full suite of capital market services, including securities brokerage, proprietary trading, investment banking, asset management, and credit services. Its core revenue model is heavily reliant on brokerage commissions, trading gains, and investment banking fees, which are inherently tied to capital market activity and investor sentiment. The company serves a diverse client base through its extensive network of 30 branch offices and 83 security branches, primarily concentrated within Central China. This regional focus provides a strong local presence but also exposes the firm to concentrated economic risks within that geographic area. It operates in the highly competitive and cyclical Chinese financial sector, where scale and regulatory compliance are critical. Its market position is that of a mid-tier, regionally focused player, competing with larger national brokers and smaller local firms for market share in brokerage, underwriting, and asset management.

Revenue Profitability And Efficiency

For the period, the company reported revenue of HKD 1.67 billion and net income of HKD 245.8 million, resulting in a net profit margin of approximately 14.7%. This performance reflects the inherent volatility and operational leverage within the securities industry, where profitability is closely linked to trading volumes and market conditions. The efficiency of its operations is a key determinant of its margin stability.

Earnings Power And Capital Efficiency

The firm's earnings power is demonstrated by positive operating cash flow of HKD 4.17 billion, significantly exceeding its net income. This strong cash generation is typical for broker-dealers, largely driven by changes in working capital from trading activities. The capital expenditure of HKD -121.5 million suggests a net divestment or recovery of fixed assets, indicating a capital-light business model focused on financial assets rather than physical infrastructure.

Balance Sheet And Financial Health

The balance sheet is characterized by substantial liquidity, with cash and equivalents of HKD 29.48 billion. Total debt is reported at HKD 6.11 billion, resulting in a conservative debt-to-equity profile. This high liquidity is essential for supporting its proprietary trading, market-making, and margin lending activities, indicating a solid foundation for navigating market volatility.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.03 per share. Growth is intrinsically tied to the performance of the Chinese capital markets, the expansion of its service offerings, and its ability to gain market share within its competitive regional landscape. Long-term trends depend on financial market liberalization and economic development in its core operating region.

Valuation And Market Expectations

With a market capitalization of approximately HKD 21.06 billion, the market values the firm at roughly 12.6 times its reported revenue. A beta of 0.624 suggests the stock has historically been less volatile than the broader market, which may reflect its regional focus and business mix. This valuation incorporates expectations for future earnings stability and growth within the Chinese financial sector.

Strategic Advantages And Outlook

The company's primary strategic advantages include its entrenched regional presence in Central China and its comprehensive service platform. The outlook is cautiously optimistic, contingent on sustained capital market activity, prudent risk management, and effective navigation of the competitive and regulatory environment in China. Success will depend on leveraging its local expertise to capitalize on regional economic development.

Sources

Company DescriptionProvided Financial 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