investorscraft@gmail.com

Intrinsic ValueShengjing Bank Co., Ltd. (2066.HK)

Previous CloseHK$1.58
Intrinsic Value
Upside potential
Previous Close
HK$1.58

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

Shengjing Bank Co., Ltd. operates as a regional commercial bank headquartered in Shenyang, providing a comprehensive suite of financial services primarily within Mainland China. Its core revenue model is built on traditional banking activities, generating income through net interest margins from corporate and retail lending, fees from trade financing and wealth management services, and returns from its treasury operations. The bank serves a diverse client base, including corporations, government agencies, and individual retail customers, through its extensive network of 212 institutional outlets and a significant self-service terminal infrastructure. Operating in the highly competitive and regulated Chinese banking sector, Shengjing Bank maintains a focused regional presence in Northeast China, positioning itself as a key financial intermediary supporting local economic development. Its market position is that of a mid-sized regional player, leveraging its deep understanding of the local market to compete with larger state-owned banks and other commercial institutions, while navigating the challenges of economic cycles and regulatory directives from Chinese authorities.

Revenue Profitability And Efficiency

The bank reported revenue of HKD 7.54 billion for the period, with net income of HKD 621 million, translating to a net profit margin of approximately 8.2%. Diluted earnings per share stood at HKD 0.0706. Operating cash flow was significantly negative at HKD -57.7 billion, which is not uncommon for banks due to lending activities and changes in deposit balances, while capital expenditures were a modest HKD -387 million.

Earnings Power And Capital Efficiency

Shengjing Bank's earnings are primarily driven by its net interest income from its loan book and investment securities, supplemented by fee-based income from its various banking services. The negative operating cash flow reflects the fundamental nature of banking, where cash is primarily used for lending rather than retained, making traditional cash flow analysis less indicative of performance compared to net interest income and asset quality metrics.

Balance Sheet And Financial Health

The bank maintains a solid liquidity position with cash and equivalents of HKD 33.0 billion. Total debt is reported at HKD 11.0 billion, though for a bank, this figure must be interpreted in the context of its broader deposit base and regulatory capital requirements. The balance sheet strength is ultimately assessed through capital adequacy ratios, which are not provided in this dataset.

Growth Trends And Dividend Policy

The provided data does not include historical figures to clearly assess growth trends. The dividend per share was zero for this period, indicating a retention of earnings, which is a common strategy for banks to bolster capital reserves and support future lending growth, especially in a dynamic regulatory environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 13.5 billion and a negative beta of -0.218, the market appears to price the stock with a low correlation to broader market movements. The valuation reflects investor perceptions of the bank's regional focus, asset quality, and growth prospects within the Chinese economic context.

Strategic Advantages And Outlook

The bank's strategic advantage lies in its entrenched regional presence and understanding of the Northeast China market. Its outlook is tied to regional economic performance, its ability to manage credit risk, and its compliance with evolving Chinese banking regulations. Success will depend on effectively executing its core banking functions while navigating economic cycles.

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