investorscraft@gmail.com

Intrinsic ValueYibin Bank (2596.HK)

Previous CloseHK$2.63
Intrinsic Value
Upside potential
Previous Close
HK$2.63

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

Yibin City Commercial Bank Co., Ltd. operates as a regional commercial bank providing a comprehensive suite of financial services primarily within the People's Republic of China. Its core revenue model is built on traditional banking activities, generating net interest income from loans and net fee-based income from services. The bank strategically focuses on serving personal customers, local businesses, and small and micro-enterprises, a segment often underserved by larger national competitors. Its service portfolio is diverse, encompassing corporate and retail banking, wealth management, and financial market operations, including interbank activities and debt securities investments. This positions the institution as a crucial financial intermediary supporting regional economic development in its operational areas, including sectors like wholesale trade, construction, and agriculture. Its market position is inherently regional, leveraging deep local knowledge and community relationships to compete effectively against both state-owned and larger joint-stock commercial banks, carving out a stable niche in the Chinese financial services landscape.

Revenue Profitability And Efficiency

For the fiscal year, the bank reported revenue of HKD 4.23 billion, translating to a net income of HKD 513 million. This indicates a net profit margin of approximately 12.1%, reflecting its ability to convert top-line performance into bottom-line results. The bank's operational efficiency is further evidenced by its substantial operating cash flow of HKD 5.51 billion, which significantly exceeds its net income, highlighting strong cash-generating ability from core banking activities.

Earnings Power And Capital Efficiency

The bank's earnings power is demonstrated by its diluted earnings per share of HKD 0.112. Its capital efficiency is underscored by a market capitalization of nearly HKD 12 billion, which is supported by its profitable operations. The substantial operating cash flow provides a robust foundation for funding loan growth and meeting obligations, indicating effective deployment of its capital base to generate returns.

Balance Sheet And Financial Health

The bank maintains a solid liquidity position with cash and equivalents of HKD 11.19 billion. Total debt is reported at HKD 2.06 billion, suggesting a conservative leverage profile typical for a deposit-funded institution. This strong balance sheet, characterized by high liquidity and moderate debt, supports its financial stability and capacity to withstand economic fluctuations.

Growth Trends And Dividend Policy

The bank has established a shareholder returns policy, evidenced by a dividend per share of HKD 0.05. This payout represents a dividend yield based on the current share price and reflects a commitment to returning capital. Future growth will likely be driven by its strategic focus on expanding services within its regional footprint and to its target SME client base.

Valuation And Market Expectations

With a market capitalization of HKD 11.98 billion, the market assigns a specific value to the bank's regional franchise and earnings stream. A beta of 0 suggests the stock's price movement has historically shown no correlation to the broader market, which may indicate it is perceived as a distinct, idiosyncratic investment within the financial sector.

Strategic Advantages And Outlook

The bank's key strategic advantage is its entrenched position as a local financial services provider for SMEs and individuals in its operating region. Its outlook is tied to the economic health of its local market and its ability to navigate competitive pressures and regulatory changes within the Chinese banking industry while maintaining asset quality and prudent risk management.

Sources

Company DescriptionFinancial Data Provided

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