investorscraft@gmail.com

Intrinsic ValueBank of Communications Co., Ltd. (3328.HK)

Previous CloseHK$6.72
Intrinsic Value
Upside potential
Previous Close
HK$6.72

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 Communications operates as one of China's leading commercial banks, providing comprehensive financial services across retail, corporate, and international banking segments. The institution generates revenue primarily through net interest income from its extensive lending activities and fee-based income from wealth management, transaction services, and investment banking operations. As one of China's Big Five state-owned commercial banks, it maintains a dominant position in the domestic market with 245 branches and 3,025 banking outlets across Mainland China, complemented by a significant international presence through 22 overseas branches and 68 overseas banking outlets spanning 17 countries. The bank's diversified service portfolio includes personal banking products, corporate cash management, treasury operations, and specialized financial services such as trust investments and financial leasing, positioning it as a full-service financial institution catering to both individual and institutional clients. Its strategic market positioning leverages extensive physical distribution networks alongside digital banking capabilities, enabling competitive advantage in serving China's growing financial needs while maintaining systemic importance within the national banking infrastructure.

Revenue Profitability And Efficiency

The bank reported HKD 207.0 billion in revenue with net income of HKD 93.6 billion, demonstrating strong profitability metrics characteristic of large Chinese financial institutions. The substantial net income reflects efficient operations and effective margin management despite the negative operating cash flow of HKD -57.3 billion, which is typical for banks due to lending activities and investment operations. Capital expenditures of HKD -42.2 billion indicate ongoing investments in digital transformation and branch network modernization.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 1.16, the bank exhibits solid earnings generation capacity relative to its substantial asset base. The negative operating cash flow primarily reflects the nature of banking operations where loan disbursements and investment activities outweigh immediate cash collections. The institution maintains capital efficiency through diversified revenue streams and scale advantages in its extensive branch network operations.

Balance Sheet And Financial Health

The bank maintains a robust balance sheet with HKD 1.44 trillion in cash and equivalents, providing substantial liquidity coverage. Total debt of HKD 641.9 billion represents funding sources typical for banking operations. The institution's financial health is supported by its state-owned status and systemic importance within China's financial system, with adequate capital buffers for regulatory compliance and operational requirements.

Growth Trends And Dividend Policy

The bank demonstrates commitment to shareholder returns through a dividend per share of HKD 0.41186, reflecting a stable dividend policy consistent with Chinese banking peers. Growth prospects are tied to China's economic expansion, with opportunities in wealth management, digital banking services, and international expansion through its existing overseas network across 17 countries.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 646.9 billion, the bank's valuation reflects its position as a major Chinese financial institution. The low beta of 0.273 indicates relative stability compared to broader market movements, typical for large, state-supported banking entities in regulated environments.

Strategic Advantages And Outlook

The bank benefits from its extensive domestic network, state ownership, and diversified financial service offerings. Strategic advantages include its systemic importance, broad customer base, and international presence. The outlook remains tied to China's economic policies, regulatory environment, and the bank's ability to navigate digital transformation while maintaining traditional banking strengths.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial statements

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