investorscraft@gmail.com

Intrinsic ValueJiangxi Bank Co., Ltd. (1916.HK)

Previous CloseHK$0.71
Intrinsic Value
Upside potential
Previous Close
HK$0.71

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

Jiangxi Bank Co., Ltd. operates as a regional commercial bank providing comprehensive financial services primarily within the People's Republic of China. Its core revenue model is based on traditional banking activities, generating income from net interest margins on loans and advances, as well as fees from services like trade financing, wealth management, and agency services. The company is strategically positioned within the competitive Chinese regional banking sector, focusing on serving corporations, government agencies, financial institutions, and retail customers in its operating region. Its market position is that of a localized financial service provider, leveraging its deep understanding of the Jiangxi provincial economy to build long-term customer relationships. The bank's diversified segment approach—spanning corporate banking, retail banking with credit cards, and financial markets—allows it to capture revenue across different customer segments and market cycles, while its established presence since 1997 provides a foundation of local trust and operational experience in a highly regulated industry.

Revenue Profitability And Efficiency

The bank reported revenue of HKD 4.18 billion for the period, with net income reaching HKD 1.06 billion. This translates to a net profit margin of approximately 25.3%, indicating effective cost management relative to income generation. The negative operating cash flow of HKD -29.29 billion is typical for banks, reflecting significant lending activities and interbank placements that consume cash rather than generate it in the short term.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.18, demonstrating the bank's ability to generate profits for its shareholders. The substantial negative operating cash flow is primarily a function of its business model, where loan origination and financial market investments represent uses of cash, while customer deposits provide the funding base. Capital expenditures were minimal, consistent with a service-based rather than asset-intensive operation.

Balance Sheet And Financial Health

The bank maintains a solid liquidity position with cash and equivalents of HKD 8.66 billion. Total debt of HKD 6.13 billion appears manageable relative to its equity base and operating scale. The balance sheet structure is characteristic of a deposit-taking institution, with a focus on loan assets funded primarily by customer deposits rather than wholesale debt.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach through its dividend distribution, paying HKD 0.0416 per share. This dividend policy provides income to investors while retaining sufficient earnings to support future lending growth and regulatory capital requirements. The bank's growth is tied to regional economic development and its ability to expand its loan book and fee-based services.

Valuation And Market Expectations

With a market capitalization of approximately HKD 4.46 billion, the bank trades at a price-to-earnings ratio of around 4.2 times based on current earnings. The low beta of 0.212 suggests the stock is perceived as less volatile than the broader market, possibly reflecting its regional focus and stable banking business model in the current economic environment.

Strategic Advantages And Outlook

The bank's primary advantage lies in its deep regional presence and understanding of the Jiangxi provincial market. Its diversified service offerings across corporate, retail, and financial markets segments provide multiple revenue streams. The outlook depends on regional economic growth, credit quality trends, and the bank's ability to navigate China's evolving regulatory landscape while maintaining asset quality and expanding its customer base.

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