investorscraft@gmail.com

Intrinsic ValueCITIC Securities Company Limited (600030.SS)

Previous Close$28.08
Intrinsic Value
Upside potential
Previous Close
$28.08

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

CITIC Securities operates as a comprehensive investment bank and financial services provider, primarily within Mainland China's capital markets. Its diversified revenue model is structured across five core segments: Investment Banking, Brokerage, Trading, Asset Management, and Others. The firm generates fees from underwriting equity and debt offerings, providing M&A advisory, and executing securities brokerage for institutional and retail clients. It also engages in proprietary trading across equities, fixed income, derivatives, and foreign exchange, while its asset management arm offers a suite of collective, specialized, and private equity investment products. As one of China's largest and most established securities companies, it holds a dominant market position, leveraging its extensive network, strong brand under the CITIC Group umbrella, and full-service capabilities to cater to the complex needs of enterprises and investors navigating the country's evolving financial landscape. Its integrated platform provides a significant competitive moat, allowing it to capture value across the entire investment lifecycle.

Revenue Profitability And Efficiency

For the fiscal year, the company reported robust revenue of CNY 94.1 billion, translating to a net income of CNY 21.7 billion. This demonstrates strong profitability with a net margin of approximately 23.1%. The business model efficiently converts top-line performance into bottom-line results, supported by its diversified revenue streams and scalable operations across its various financial service segments.

Earnings Power And Capital Efficiency

The firm's earnings power is evidenced by a diluted EPS of CNY 1.41. Strong operating cash flow of CNY 172.6 billion significantly outstrips capital expenditures, highlighting exceptional cash generation from core operations. This indicates highly efficient use of capital in its fee-based and trading activities, allowing for substantial reinvestment and shareholder returns.

Balance Sheet And Financial Health

The balance sheet is substantial, with cash and equivalents of CNY 638.8 billion providing a significant liquidity buffer. Total debt of CNY 668.3 billion is manageable given the nature of its capital markets operations and strong cash flow profile. The company maintains a solid financial foundation to support its trading, market-making, and lending activities.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, distributing a dividend of CNY 0.52 per share. Its growth is tied to the expansion of China's capital markets, with performance driven by IPO activity, trading volumes, and asset management flows. The firm is well-positioned to benefit from the long-term financialization of the Chinese economy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 438.5 billion, the market assigns a significant premium to this industry leader. A beta of 0.886 suggests the stock is less volatile than the broader market, reflecting its established position and the defensive nature of its diversified financial services within the Chinese market context.

Strategic Advantages And Outlook

CITIC Securities' key advantages include its scale, brand recognition, and full-service platform within China's tightly regulated financial sector. Its outlook is intrinsically linked to domestic economic policy, capital market liberalization, and investor sentiment. The firm is poised to remain a primary beneficiary of the continued development and internationalization of China's financial markets.

Sources

Company DescriptionProvided Financial Data

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