investorscraft@gmail.com

Intrinsic ValueOrient Securities Company Limited (3958.HK)

Previous CloseHK$6.79
Intrinsic Value
Upside potential
Previous Close
HK$6.79

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

Orient Securities Company Limited is a prominent integrated securities firm operating within China's dynamic financial services sector. Its core revenue model is diversified across securities sales and trading, investment management, brokerage, securities financing, and investment banking activities. The company generates income through commissions, fees from underwriting and advisory services, proprietary trading gains, and interest margins from its financing businesses, providing a comprehensive suite of capital market solutions. Operating from its Shanghai base, the firm serves a broad clientele including retail investors, institutional clients, and corporations. Its market position is solidified through extensive service offerings such as margin financing, asset management, and cross-border financial services, catering to the evolving needs of China's rapidly growing capital markets. The company competes in a highly regulated and competitive environment, leveraging its established brand and full-service platform to maintain relevance among both domestic and international financial institutions.

Revenue Profitability And Efficiency

For FY 2024, Orient Securities reported revenue of HKD 18.73 billion with net income of HKD 3.35 billion, translating to a net profit margin of approximately 17.9%. The company generated HKD 2.48 billion in operating cash flow against capital expenditures of HKD -300 million, indicating strong cash conversion from its brokerage and financing operations. This demonstrates efficient operational management within the capital-intensive securities industry.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 0.40, reflecting its earnings capacity across market cycles. With substantial cash holdings of HKD 174.0 billion against total debt of HKD 46.5 billion, Orient Securities maintains significant financial flexibility to support its proprietary trading and securities lending activities while optimizing returns on regulatory capital requirements.

Balance Sheet And Financial Health

Orient Securities maintains a robust balance sheet with HKD 174.0 billion in cash and equivalents, providing substantial liquidity for market operations and client transactions. Total debt of HKD 46.5 billion represents a conservative leverage profile for a securities firm, supporting strong financial health and regulatory compliance in China's tightly controlled financial sector.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of HKD 0.32271. Its growth is tied to China's capital market development, with performance influenced by trading volumes, market sentiment, and regulatory changes affecting securities businesses and investment banking activities in the region.

Valuation And Market Expectations

With a market capitalization of approximately HKD 94.5 billion and a beta of 0.962, the market prices Orient Securities as slightly less volatile than the broader market. The valuation reflects expectations for steady performance in China's financial services sector, accounting for both growth opportunities and regulatory uncertainties.

Strategic Advantages And Outlook

Orient Securities benefits from its integrated platform and established presence in China's financial hub of Shanghai. The outlook remains cautiously optimistic, dependent on capital market reforms, economic conditions, and the company's ability to navigate competitive pressures while expanding its service offerings to domestic and international clients.

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