investorscraft@gmail.com

Intrinsic ValueBOC Hong Kong (Holdings) Limited (2388.HK)

Previous CloseHK$41.24
Intrinsic Value
Upside potential
Previous Close
HK$41.24

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

BOC Hong Kong (Holdings) Limited is a leading financial institution operating as a commercial bank with a comprehensive suite of services across personal, corporate, and treasury segments. Its core revenue model is driven by net interest income from its extensive deposit and loan portfolios, complemented by non-interest income from wealth management, insurance, and cross-border financial services. The bank is a critical subsidiary of Bank of China, leveraging this affiliation to secure a dominant position in Hong Kong's banking sector while expanding its footprint in Mainland China and internationally. It holds a systemically important role in the region's financial infrastructure, facilitating significant capital flows and trade finance. Its market position is characterized by a vast retail network, deep corporate relationships, and a strong brand synonymous with stability, benefiting from its status as one of Hong Kong's three note-issuing banks. This entrenched presence allows it to effectively compete for both mass-market and high-net-worth clientele.

Revenue Profitability And Efficiency

The bank reported robust revenue of HKD 71.8 billion for the period, demonstrating its ability to generate substantial income from its diversified operations. Profitability is strong, with net income reaching HKD 38.2 billion, indicating effective cost management and revenue conversion. The diluted EPS of HKD 3.62 reflects solid earnings generation on a per-share basis for its investors.

Earnings Power And Capital Efficiency

The company exhibits formidable earnings power, as evidenced by its significant net income. Capital efficiency is a key focus, with operations managed to optimize returns on its substantial asset base. The dividend per share of HKD 1.709 indicates a commitment to returning capital to shareholders, supported by strong and stable underlying profitability.

Balance Sheet And Financial Health

The balance sheet is exceptionally robust, highlighted by a massive cash and equivalents position of HKD 683.0 billion, providing immense liquidity. Total debt of HKD 78.7 billion is modest relative to its vast liquid assets and equity base. This conservative structure underscores the bank's formidable financial health and low risk profile.

Growth Trends And Dividend Policy

Historical performance suggests a trend of stable growth aligned with the economic conditions of its core markets. The company maintains a consistent dividend policy, as shown by the declared dividend, signaling a reliable return of capital to shareholders. Future growth is likely tied to regional economic expansion and the execution of its strategic initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 407.3 billion, the market values the bank as a large-cap, systemically important financial institution. A beta of 0.283 indicates the stock is perceived as significantly less volatile than the broader market, reflecting expectations of stability and lower risk given its defensive business model and strong parentage.

Strategic Advantages And Outlook

Its primary strategic advantages include its pivotal role in Hong Kong's financial system, its affiliation with Bank of China, and a extensive, entrenched service network. The outlook is intrinsically linked to the economic prosperity of Hong Kong and Greater China, positioning the bank to benefit from regional development, digital transformation in banking, and continued cross-border financial integration.

Sources

Company Annual ReportPublic Financial 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