investorscraft@gmail.com

Intrinsic ValueBank of Gansu Co., Ltd. (2139.HK)

Previous CloseHK$0.25
Intrinsic Value
Upside potential
Previous Close
HK$0.25

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 Gansu Co., Ltd. operates as a regional commercial bank focused on serving the People's Republic of China, specifically within Gansu Province. Its core revenue model is built on traditional banking activities, generating income through net interest margins from loans and advances, supplemented by fee-based services. The bank operates through three distinct segments: Corporate Banking, which provides comprehensive financial solutions to businesses and government entities; Retail Banking, offering personal banking products and wealth management services to individual customers; and Financial Market Operations, engaging in interbank transactions, repurchase agreements, and debt securities investments. This diversified approach allows the bank to capture value across different customer segments while maintaining a strong regional presence with its extensive network of branches and sub-branches throughout the province. The institution operates in a competitive Chinese banking sector where regional players like Bank of Gansu focus on deep local market penetration and relationship banking, differentiating themselves from larger national competitors through personalized service and community integration.

Revenue Profitability And Efficiency

The bank generated HKD 2.85 billion in revenue with net income of HKD 582 million, indicating a net profit margin of approximately 20.4%. The negative operating cash flow of HKD 13.94 billion suggests significant cash outflows from banking operations, potentially related to loan disbursements or investment activities that are typical for growing financial institutions in expansion phases.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.0386, the bank demonstrates modest earnings power relative to its share count. The absence of reported debt suggests efficient capital structure management, though the negative operating cash flow requires monitoring for sustainable capital deployment and operational efficiency in its lending and investment activities.

Balance Sheet And Financial Health

The bank maintains a strong liquidity position with HKD 13.31 billion in cash and equivalents, providing substantial buffer for operations. The reported zero total debt indicates a conservative financial structure, though this may reflect specific accounting treatment of banking liabilities rather than complete absence of leverage typical in banking operations.

Growth Trends And Dividend Policy

The bank currently maintains a conservative dividend policy with no dividend distribution, potentially retaining earnings for capital expansion or regulatory requirements. Growth appears focused on regional market penetration through its extensive branch network rather than aggressive dividend distributions to shareholders.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 4.22 billion, the bank's valuation reflects its regional focus and current profitability metrics. The beta of 0.543 indicates lower volatility compared to the broader market, suggesting investor perception of relative stability within the regional banking sector.

Strategic Advantages And Outlook

The bank's strategic advantage lies in its deep regional presence within Gansu Province, leveraging local market knowledge and relationship banking. Its extensive branch network provides competitive distribution advantages, though it faces challenges from digital banking trends and competition from larger national banks expanding into regional markets.

Sources

Company filingsHong Kong Stock Exchange disclosures

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