investorscraft@gmail.com

Intrinsic ValueSinolink Securities Co., Ltd. (600109.SS)

Previous Close$9.32
Intrinsic Value
Upside potential
Previous Close
$9.32

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

Sinolink Securities operates as a comprehensive securities firm within China's dynamic financial services sector, providing a full suite of capital market activities. Its core revenue model is built on brokerage commissions, investment banking fees, asset management, and proprietary trading, with significant income derived from margin financing and securities lending. The company serves a diverse client base, including retail investors, corporations, and institutional entities, leveraging its established presence and regulatory licenses to facilitate equity and debt transactions, wealth management products, and financial advisory services. As a mid-tier player headquartered in Shanghai, Sinolink competes in a highly fragmented and competitive market dominated by larger state-owned enterprises, yet it maintains a solid regional footprint and a reputation for reliable execution in brokerage and underwriting services. Its strategic focus on digital transformation and expanding its product offerings aims to capture growth in China's evolving capital markets, though it operates in a cyclical industry heavily influenced by regulatory changes and macroeconomic conditions.

Revenue Profitability And Efficiency

For FY 2024, Sinolink Securities reported revenue of CNY 6.77 billion and net income of CNY 1.67 billion, reflecting a net profit margin of approximately 24.7%. The company's operating cash flow was robust at CNY 11.78 billion, significantly exceeding net income, which is typical for brokerage firms due to the nature of client funds and trading activities. Capital expenditures were minimal at negative CNY 153 million, indicating high operational efficiency and a capital-light business model.

Earnings Power And Capital Efficiency

The firm generated diluted earnings per share of CNY 0.45, demonstrating its ability to translate top-line performance into shareholder returns. Strong operating cash flow highlights efficient capital management in its core securities and brokerage operations. The business model requires limited fixed asset investment, allowing capital to be deployed towards revenue-generating financial activities and working capital needs.

Balance Sheet And Financial Health

Sinolink maintains a solid liquidity position with cash and equivalents of CNY 4.55 billion. Total debt stands at CNY 15.28 billion, which is typical for leveraged financial operations like margin lending and repo transactions. The balance sheet structure is appropriate for a securities firm, with assets primarily consisting of financial instruments and client receivables supporting its brokerage and financing activities.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder-friendly approach through its dividend distribution of CNY 0.12 per share. Growth prospects are tied to China's capital market development, regulatory environment, and trading volumes. The dividend payout represents a reasonable distribution of earnings while retaining capital for business expansion and regulatory capital requirements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 36.94 billion, the market values Sinolink at roughly 5.5 times revenue and 22 times earnings. The beta of 0.944 indicates stock performance is closely correlated with the broader market, reflecting its sensitivity to financial market conditions and economic cycles in China.

Strategic Advantages And Outlook

Sinolink's established presence since 1988 provides brand recognition and regulatory experience in China's competitive securities industry. Its comprehensive service offering across brokerage, investment banking, and asset management creates cross-selling opportunities. The outlook depends on capital market reforms, digital adoption, and the firm's ability to navigate regulatory changes while expanding its market share against larger competitors.

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