investorscraft@gmail.com

Intrinsic ValueGF Securities Co., Ltd. (1776.HK)

Previous CloseHK$18.24
Intrinsic Value
Upside potential
Previous Close
HK$18.24

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

GF Securities operates as a comprehensive capital markets firm in China, providing integrated financial services across four core segments: investment banking, wealth management, trading and institution services, and investment management. The company generates revenue through commission-based services, trading activities, asset management fees, and underwriting income, serving a diverse client base including corporations, institutional investors, and retail customers. As one of China's leading securities firms, GF Securities maintains a strong market position with extensive distribution networks and regulatory licenses that enable full-service capabilities across equity and debt capital markets, derivatives trading, and wealth management products. The company leverages its Guangzhou headquarters and nationwide presence to capture opportunities in China's rapidly developing financial markets while navigating competitive pressures from both domestic peers and international financial institutions expanding their China operations.

Revenue Profitability And Efficiency

GF Securities generated HKD 26.4 billion in revenue with net income of HKD 9.6 billion, demonstrating strong profitability margins. The company's diversified revenue streams across brokerage, investment banking, and asset management contribute to stable earnings. Operating cash flow of HKD 10.0 billion significantly exceeded capital expenditures, indicating efficient cash generation from core operations.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 1.15, reflecting solid earnings power across market cycles. With substantial cash holdings of HKD 336.2 billion against total debt of HKD 70.6 billion, GF Securities maintains excellent capital efficiency and liquidity. The firm's ability to generate consistent returns stems from its diversified business model and scale advantages.

Balance Sheet And Financial Health

GF Securities maintains a robust balance sheet with HKD 336.2 billion in cash and equivalents, providing significant liquidity buffer. Total debt of HKD 70.6 billion represents a conservative leverage ratio for a financial services firm. The strong capital position supports regulatory requirements and provides flexibility for strategic investments and market opportunities.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of HKD 0.54, representing a payout ratio aligned with industry standards. Growth prospects are tied to China's capital markets development, regulatory reforms, and market participation trends. The diversified business model provides multiple avenues for organic growth across different market environments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 166 billion, the company trades at metrics reflective of a leading Chinese securities firm. The beta of 0.859 indicates moderate sensitivity to market movements, typical for financial services companies. Valuation incorporates expectations for continued growth in China's capital markets and the firm's competitive positioning.

Strategic Advantages And Outlook

GF Securities benefits from its comprehensive license portfolio, nationwide presence, and established client relationships in China's growing financial markets. The company's scale and diversification provide resilience against market volatility. Outlook remains positive given China's financial market liberalization and increasing household participation in capital markets, though subject to regulatory changes and economic conditions.

Sources

Company annual reportsHong 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