investorscraft@gmail.com

Intrinsic ValueSDIC Capital Co.,Ltd (600061.SS)

Previous Close$7.69
Intrinsic Value
Upside potential
Previous Close
$7.69

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

SDIC Capital Co., Ltd. is a prominent Chinese financial holding company operating a diversified portfolio of financial services, including securities brokerage, trust management, fund operations, futures trading, and insurance activities. Founded in 1997 and headquartered in Beijing, the company leverages its integrated platform to provide comprehensive financial solutions to institutional and retail clients across China. Its business model generates revenue through fees, commissions, and investment returns derived from its multi-faceted operations within the capital markets sector. The firm occupies a significant position in China's competitive financial landscape, benefiting from its scale, regulatory licenses, and the synergies between its various subsidiaries. This diversified approach allows it to capture value across different segments of the financial services industry, mitigating reliance on any single revenue stream. Its established presence and broad service offering contribute to its solid market positioning as a key player in the domestic financial ecosystem.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 11.53 billion, demonstrating strong top-line performance from its diversified financial operations. Profitability is healthy, with net income reaching CNY 2.69 billion, translating to a net profit margin of approximately 23.4%. This indicates effective cost management and the ability to convert a significant portion of revenue into earnings.

Earnings Power And Capital Efficiency

SDIC Capital exhibits substantial earnings power, reflected in a diluted EPS of CNY 0.40. The firm generated a massive operating cash flow of CNY 25.95 billion, significantly exceeding its net income, which is typical for financial services firms due to non-cash adjustments and highlights strong core cash generation. Capital expenditures were a modest CNY -435 million.

Balance Sheet And Financial Health

The balance sheet is substantial, with a high cash and equivalents position of CNY 79.32 billion providing significant liquidity. Total debt is also considerable at CNY 104.08 billion, which is expected for a leveraged financial holding company. The overall financial health appears stable given the nature of its operations and strong cash generation.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.127 per share. This provides a yield based on the current share price and reflects a commitment to returning capital to investors alongside its operational growth objectives within the Chinese financial sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 49.17 billion, the market values the company at a P/E ratio near 18.2x based on its latest EPS. A beta of 0.806 suggests the stock has historically been less volatile than the broader market, indicating perceptions of relative stability.

Strategic Advantages And Outlook

SDIC Capital's key strategic advantages include its diversified financial service platform, established market presence, and synergies between business units. The outlook is tied to the overall health and regulatory environment of China's financial markets, where its integrated model positions it to capitalize on opportunities across different segments.

Sources

Company FilingsPublic 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