investorscraft@gmail.com

Intrinsic ValueGuotai Junan Securities Co., Ltd. (2611.HK)

Previous CloseHK$16.62
Intrinsic Value
Upside potential
Previous Close
HK$16.62

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

Guotai Junan Securities operates as a comprehensive financial services provider in China's capital markets, serving both retail and institutional clients through five core segments. The company generates revenue through wealth management services, investment banking, institutional trading, investment management, and international operations. Its diversified business model encompasses securities brokerage, margin financing, underwriting, asset management, and proprietary trading across multiple asset classes. As one of China's leading securities firms founded in 1992 and headquartered in Shanghai, Guotai Junan maintains a strong market position with extensive domestic and international reach. The company competes in a highly regulated but growing Chinese financial market, leveraging its scale, comprehensive service offerings, and established client relationships to maintain competitive advantage. Its integrated approach allows cross-selling opportunities while mitigating cyclical risks through business diversification across market conditions.

Revenue Profitability And Efficiency

The company reported HKD 42.4 billion in revenue with net income of HKD 13.0 billion, demonstrating strong profitability with a net margin of approximately 30.7%. Operating cash flow of HKD 56.1 billion significantly exceeded net income, indicating robust cash generation from operations. The substantial operating cash flow relative to earnings suggests efficient working capital management and strong operational performance across its diversified financial services segments.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 1.39 and substantial operating cash generation, Guotai Junan demonstrates strong earnings capacity. The company's capital efficiency is reflected in its ability to generate significant cash flows from its securities operations and investment activities. The positive operating cash flow of HKD 56.1 billion provides ample liquidity for business expansion, debt servicing, and shareholder returns.

Balance Sheet And Financial Health

The company maintains a strong liquidity position with HKD 414.4 billion in cash and equivalents against total debt of HKD 198.3 billion. This conservative leverage ratio and substantial cash reserves provide financial stability and flexibility. The balance sheet structure supports the firm's regulatory capital requirements and positions it well to navigate market volatility while pursuing growth opportunities.

Growth Trends And Dividend Policy

Guotai Junan has demonstrated commitment to shareholder returns with a dividend per share of HKD 0.47. The dividend policy reflects the company's stable cash generation and balanced approach to capital allocation. The firm's growth trajectory is supported by China's expanding capital markets and its diversified business model across wealth management, investment banking, and institutional services.

Valuation And Market Expectations

With a market capitalization of approximately HKD 356.4 billion, the company trades at a P/E multiple derived from its current earnings and market value. The beta of 0.309 indicates lower volatility relative to the broader market, reflecting the defensive characteristics of its diversified financial services model and stable revenue streams across market cycles.

Strategic Advantages And Outlook

The company's strategic advantages include its comprehensive service offerings, established market presence, and regulatory expertise in China's financial markets. Its diversified business model across wealth management, investment banking, and institutional services provides resilience against market cyclicality. The outlook remains positive given China's capital market development and the firm's strong competitive positioning.

Sources

Company financial reportsHong Kong Stock Exchange filingsMarket data providers

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