investorscraft@gmail.com

Intrinsic ValueChina International Capital Corporation Limited (3908.HK)

Previous CloseHK$21.22
Intrinsic Value
Upside potential
Previous Close
HK$21.22

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

China International Capital Corporation Limited (CICC) is a premier Chinese investment bank and financial services provider operating across six core segments: Investment Banking, Equities, Fixed Income (FICC), Asset Management, Private Equity, and Wealth Management. The firm generates revenue through advisory fees, trading commissions, asset management fees, and performance-based income, serving a diverse clientele of corporations, institutional investors, and high-net-worth individuals. Its industry position is characterized by a dominant domestic footprint in China's capital markets, bolstered by its early establishment and strong government ties, while it competes internationally by facilitating cross-border capital flows and providing global investors with access to Chinese assets. The company's integrated platform allows it to capture value across the entire financial services value chain, from capital raising and M&A advisory to secondary market trading and long-term investment management, creating a resilient and diversified revenue model.

Revenue Profitability And Efficiency

CICC reported robust revenue of HKD 19.63 billion for the period, demonstrating its ability to generate significant top-line income from its diversified financial services. The firm translated this into a strong net income of HKD 5.69 billion, reflecting healthy profitability margins. Operating cash flow was substantially positive at HKD 41.87 billion, indicating efficient cash generation from core operations, which comfortably covered capital expenditures of HKD -0.94 billion.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at HKD 1.04, showcasing its earnings power on a per-share basis. The significant positive operating cash flow, which far exceeded net income, highlights strong quality of earnings and efficient conversion of profits into cash. This substantial cash generation supports the firm's operational flexibility and reinvestment capabilities without straining its financial resources.

Balance Sheet And Financial Health

CICC maintains a solid liquidity position with cash and equivalents of HKD 64.49 billion. Total debt is substantial at HKD 304.31 billion, which is typical for a large financial institution engaged in capital markets activities. The balance sheet structure reflects the firm's role as a market intermediary, with assets and liabilities aligned to its trading and brokerage operations.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, paying a dividend of HKD 0.099 per share. With a market capitalization of approximately HKD 156.55 billion, the firm maintains a significant presence in its sector. Its beta of 0.791 suggests the stock is less volatile than the broader market, which may appeal to income-focused investors seeking stability alongside growth potential in China's financial services sector.

Valuation And Market Expectations

Trading on the Hong Kong Stock Exchange with a substantial market cap, CICC's valuation reflects its position as a leading Chinese financial institution. The stock's below-market beta indicates investor perception of relatively lower systematic risk compared to the broader market. The current valuation incorporates expectations for continued performance in China's evolving capital markets landscape and the firm's ability to navigate regulatory and economic cycles.

Strategic Advantages And Outlook

CICC's strategic advantages include its entrenched position in China's financial system, diversified revenue streams, and expertise in cross-border transactions. The outlook remains tied to China's economic growth, capital market liberalization, and the firm's ability to expand its wealth management and international businesses. Its established brand and regulatory relationships provide a strong foundation for navigating market cycles and capturing opportunities in China's financial services evolution.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsAnnual Report equivalent for FY 2024

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