investorscraft@gmail.com

Intrinsic ValueBank of Tianjin Co., Ltd. (1578.HK)

Previous CloseHK$2.40
Intrinsic Value
Upside potential
Previous Close
HK$2.40

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

Bank of Tianjin Co., Ltd. operates as a regional commercial bank providing comprehensive financial services primarily within the People's Republic of China, with a strategic focus on the Tianjin municipality. Its core revenue model is centered on traditional banking activities, generating income through net interest margins from corporate and personal loans, alongside fee-based services from trade financing, wealth management, and treasury operations. The bank serves a diverse client base, including corporations, government entities, financial institutions, and retail customers, through its three main segments: Corporate Banking, Personal Banking, and Treasury Operations. This positions it within the competitive Chinese regional banking sector, where it leverages its established local presence and understanding of the regional economy to capture market share. Its operations are integral to funding local development and facilitating commerce in its primary operating region, navigating a landscape characterized by economic policy directives from the central government.

Revenue Profitability And Efficiency

The bank reported robust revenue of HKD 15.80 billion for the period, demonstrating its core earning capacity. Profitability was strong, with net income reaching HKD 3.80 billion, translating to a healthy net profit margin. Operational efficiency metrics are not fully discernible from the provided cash flow statement, which showed a significant negative operating cash flow, a common occurrence in banking due to lending growth outpacing deposit collection.

Earnings Power And Capital Efficiency

The company's earnings power is evidenced by a diluted EPS of HKD 0.63. Capital efficiency is a critical metric for banks, though specific returns on equity or assets are not calculable from the provided data. The negative capital expenditures reflect investments in intangible assets or property improvements essential for its banking operations.

Balance Sheet And Financial Health

The balance sheet exhibits considerable strength, with a substantial cash and equivalents position of HKD 109.51 billion providing high liquidity. Notably, the company reports zero total debt, indicating a very conservative financial structure that is highly atypical for a bank, which typically employs significant leverage; this may reflect a specific reporting classification of customer deposits versus borrowings.

Growth Trends And Dividend Policy

The bank maintains a shareholder-friendly dividend policy, distributing HKD 0.14719 per share. This payout reflects a commitment to returning capital to investors. Specific year-over-year growth rates for revenue and earnings are not provided to assess historical trends, but the absolute figures indicate a stable, profitable operation.

Valuation And Market Expectations

With a market capitalization of approximately HKD 15.36 billion, the bank trades at a P/E ratio of roughly 6.4 based on its current earnings. This valuation is low relative to global banking peers, potentially reflecting market perceptions of risk associated with regional Chinese banks or specific growth expectations. The negative beta suggests a historical low correlation with broader market movements.

Strategic Advantages And Outlook

The bank's key strategic advantage is its entrenched position as a primary financial institution within the economically significant Tianjin region. Its outlook is tied to the economic health of its operating area and its ability to manage credit quality and interest margins amidst China's evolving monetary policy and competitive banking landscape.

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