investorscraft@gmail.com

Intrinsic ValueGuangzhou Rural Commercial Bank Co., Ltd. (1551.HK)

Previous CloseHK$1.51
Intrinsic Value
Upside potential
Previous Close
HK$1.51

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

Guangzhou Rural Commercial Bank Co., Ltd. operates as a regional banking institution headquartered in Guangzhou, China, providing comprehensive financial services through its Corporate Banking, Retail Banking, and Financial Market Business segments. The bank's core revenue model relies on net interest income from traditional lending activities and fee-based income from diverse financial services, including wealth management, settlement services, and insurance agency operations. Its strategic focus encompasses serving small and medium enterprises (SMEs), retail customers, and local corporations within the Pearl River Delta region, leveraging its extensive network of 635 outlets and digital banking platforms to maintain customer relationships. The institution maintains a solid market position as a key financial intermediary in one of China's most economically dynamic regions, competing with both larger national banks and smaller local financial institutions while benefiting from deep-rooted community ties and regional economic development.

Revenue Profitability And Efficiency

The bank generated HKD 8.06 billion in revenue with net income of HKD 2.08 billion, reflecting a net profit margin of approximately 25.8%. This indicates reasonable operational efficiency despite the challenging interest rate environment. The negative operating cash flow of HKD -62.97 billion primarily reflects banking operations where loan growth exceeds deposit collection, which is typical for expanding credit institutions.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.14, the bank demonstrates modest earnings power relative to its capital base. The significant negative operating cash flow is offset by strong lending activities, suggesting active deployment of capital into interest-earning assets. Capital efficiency metrics would require additional data on risk-weighted assets and regulatory capital ratios for complete assessment.

Balance Sheet And Financial Health

The bank maintains HKD 35.61 billion in cash and equivalents against total debt of HKD 38.23 billion, indicating adequate liquidity coverage. The balance sheet structure appears typical for a commercial bank with substantial lending operations. Financial health appears stable given the institutional nature of banking operations and regulatory oversight.

Growth Trends And Dividend Policy

The bank maintains a shareholder-friendly approach with a dividend per share of HKD 0.049177, representing a payout ratio of approximately 35% based on reported EPS. This balanced approach supports investor returns while retaining capital for business expansion and regulatory requirements in China's evolving banking sector.

Valuation And Market Expectations

With a market capitalization of HKD 24.21 billion and beta of 0.161, the market prices the stock with low volatility expectations relative to the broader market. The valuation reflects investor expectations for steady regional banking operations rather than aggressive growth, consistent with its role as a stable financial intermediary in China's regional economy.

Strategic Advantages And Outlook

The bank's strategic advantages include its entrenched position in Guangzhou's thriving economy, extensive branch network, and comprehensive service offerings across corporate and retail segments. The outlook depends on regional economic conditions, regulatory developments in China's banking sector, and the bank's ability to maintain asset quality while navigating interest rate fluctuations and competitive pressures.

Sources

Company Annual ReportHong Kong Stock Exchange FilingsFinancial statements

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