investorscraft@gmail.com

Intrinsic ValueHaitong Securities Co., Ltd. (600837.SS)

Previous Close$10.41
Intrinsic Value
Upside potential
Previous Close
$10.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Haitong Securities operates as a comprehensive securities firm primarily serving Mainland China, Hong Kong, and European markets through six distinct business segments. The company functions as a full-service investment bank offering wealth management, investment banking, asset management, institutional trading, finance leasing, and specialized financial services. Its core revenue model derives from brokerage commissions, underwriting fees, asset management charges, trading profits, and interest income from margin financing and securities lending activities. As one of China's largest securities companies, Haitong maintains a dominant market position in wealth management and investment banking, leveraging its extensive branch network and strong institutional relationships. The firm competes in China's highly regulated capital markets sector, where scale, regulatory compliance, and technological capabilities serve as critical competitive advantages. Haitong's diversified service portfolio allows it to capture revenue across market cycles while maintaining its status as a systemically important financial institution in China's capital markets ecosystem.

Revenue Profitability And Efficiency

Haitong generated CNY 22.67 billion in revenue for FY2023 with net income of CNY 1.01 billion, reflecting a net margin of approximately 4.4%. The company's operating cash flow of CNY 3.05 billion significantly exceeded capital expenditures of CNY 0.80 billion, indicating strong cash generation from core operations. Revenue diversification across multiple segments provides stability despite market volatility affecting specific business lines.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 0.0774 for the fiscal year, with operating cash flow comfortably covering capital investment requirements. Haitong's capital efficiency is constrained by regulatory capital requirements inherent to securities firms, though its diversified revenue streams help optimize returns on regulatory capital across different market conditions and business cycles.

Balance Sheet And Financial Health

Haitong maintains a substantial balance sheet with CNY 136.39 billion in cash and equivalents against total debt of CNY 301.94 billion. The debt level reflects typical leverage for securities firms engaged in proprietary trading and margin financing activities. The company's financial health is supported by its regulatory capital adequacy and liquidity management framework required for licensed securities operations.

Growth Trends And Dividend Policy

The company paid a dividend of CNY 0.13 per share, representing a payout ratio consistent with industry practices for Chinese securities firms. Growth prospects are tied to capital market development, regulatory environment, and economic conditions in China, with expansion opportunities in international markets and new financial products driving long-term strategy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 121.10 billion and a beta of 0.429, the market prices Haitong as a less volatile financial stock relative to the broader market. Valuation metrics reflect expectations for steady performance in China's developing capital markets and the company's position as a leading securities firm.

Strategic Advantages And Outlook

Haitong's strategic advantages include its scale, comprehensive service offering, and established client relationships in China's financial markets. The outlook depends on capital market reforms, economic growth, and regulatory developments in China, with the company well-positioned to benefit from financial market liberalization and increasing investor participation.

Sources

Company Annual ReportExchange disclosuresFinancial regulatory filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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