investorscraft@gmail.com

Intrinsic ValueSouthwest Securities Co., Ltd. (600369.SS)

Previous Close$4.58
Intrinsic Value
Upside potential
Previous Close
$4.58

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

Southwest Securities operates as a comprehensive securities firm within China's competitive financial services sector, providing integrated capital markets solutions. The company generates revenue through diversified streams including brokerage services, investment banking, asset management, and proprietary trading activities. Its core business model centers on facilitating securities transactions, underwriting equity and debt offerings, and managing client investments across various asset classes. As a regional player headquartered in Chongqing, Southwest Securities leverages its local market knowledge while competing with larger national brokers. The firm's service portfolio encompasses wealth management, research services, futures brokerage, and risk management solutions, catering to both institutional and retail clients. Operating in a highly regulated environment, the company must navigate cyclical market conditions while maintaining compliance with China's evolving financial regulations. Its market position reflects a mid-tier securities firm with strong regional presence in Southwest China, competing through specialized services and local client relationships rather than scale advantages.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.29 billion with net income of CNY 699 million, demonstrating effective cost management in a competitive securities environment. The profitability metrics reflect the firm's ability to maintain operational efficiency despite market volatility, with revenue conversion to net income showing reasonable margin preservation in the capital markets sector.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.11 and strong operating cash flow of CNY 10.4 billion, Southwest Securities exhibits solid earnings generation capacity. The significant positive cash flow relative to net income suggests efficient working capital management and strong cash conversion from brokerage and trading activities.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 39.9 billion in cash against CNY 35.6 billion in total debt, indicating adequate coverage and financial flexibility. The capital structure appears balanced for a securities firm, with sufficient liquid assets to support market operations and client requirements.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.085, representing a substantial payout relative to earnings. This dividend policy demonstrates commitment to returning capital while retaining sufficient earnings for business development and regulatory capital requirements.

Valuation And Market Expectations

Trading at a market capitalization of CNY 27.3 billion, the company's valuation reflects market expectations for a regional securities firm. The beta of 0.818 indicates lower volatility than the broader market, suggesting investors perceive relative stability in its business model.

Strategic Advantages And Outlook

The firm's regional focus and comprehensive service offering provide competitive advantages in Southwest China's developing financial markets. Future performance will depend on capital market conditions, regulatory developments, and the company's ability to expand services while maintaining risk management standards.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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