investorscraft@gmail.com

Intrinsic ValueChina Merchants Bank Co., Ltd. (3968.HK)

Previous CloseHK$47.86
Intrinsic Value
Upside potential
Previous Close
HK$47.86

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 Merchants Bank operates as a leading commercial bank in China, providing a comprehensive suite of financial services through its Wholesale Finance, Retail Finance, and Other Business segments. Its core revenue model is driven by net interest income from its extensive lending activities and non-interest income from fee-based services like wealth management, credit cards, and investment banking. The bank serves a diverse client base, including corporations, small businesses, and retail customers, with a strong emphasis on digital banking and innovation. It holds a prominent market position, often regarded as a pioneer in China's retail banking transformation, distinguished by its advanced technology integration and customer service excellence. Its extensive physical network across mainland China, complemented by a growing international presence, supports its competitive advantage in capturing both mass-market and high-net-worth segments, reinforcing its status as a systemically important financial institution.

Revenue Profitability And Efficiency

The bank reported robust revenue of HKD 297.1 billion for the period, with net income reaching HKD 148.4 billion, reflecting strong profitability. This performance indicates effective management of interest margins and non-interest income streams, supported by efficient operational execution across its diverse business segments and extensive branch network.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 5.66, demonstrating solid earnings power. The substantial operating cash flow of HKD 447.0 billion significantly exceeds capital expenditures, highlighting exceptional capital generation efficiency and the ability to fund growth and shareholder returns internally.

Balance Sheet And Financial Health

The balance sheet is characterized by high liquidity, with cash and equivalents of HKD 1.21 trillion. Total debt is reported at HKD 471.1 billion. The bank's financial health appears strong, supported by its significant asset base and stable funding profile, typical of a major financial institution.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly policy, evidenced by a dividend per share of HKD 2.19. Its growth is supported by its leading market position and expansion in retail and digital banking services, aiming to capitalize on China's evolving financial landscape and wealth management demand.

Valuation And Market Expectations

With a market capitalization of approximately HKD 1.21 trillion, the valuation reflects its status as a premier Chinese bank. A beta of 1.06 suggests its stock price movement is generally aligned with broader market movements, indicating market expectations of steady, reliable performance.

Strategic Advantages And Outlook

Key strategic advantages include its pioneering retail banking focus, strong brand, and technological capabilities in digital finance. The outlook remains positive, leveraging China's economic growth, though it is subject to regulatory changes, economic cycles, and competitive pressures within the Chinese banking sector.

Sources

Company Annual Report (10-K equivalent)Hong Kong Stock Exchange filings

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