investorscraft@gmail.com

Intrinsic ValueCaida Securities Co., Ltd. (600906.SS)

Previous Close$6.84
Intrinsic Value
Upside potential
Previous Close
$6.84

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

Caida Securities operates as a comprehensive securities firm within China's highly competitive capital markets sector, providing a diversified suite of financial services to institutional and retail clients. The company generates revenue primarily through securities brokerage, investment banking, asset management, and margin financing services, leveraging its regional presence in Hebei province while expanding its national footprint. As a mid-tier securities company in a fragmented market dominated by state-owned giants, Caida competes by offering specialized services and maintaining strong client relationships in its core markets. The firm's business model is inherently cyclical, heavily dependent on capital market conditions, trading volumes, and regulatory environment in China's evolving financial landscape. Caida's market position reflects the challenges faced by regional players in scaling operations against larger, better-capitalized competitors while navigating stringent regulatory requirements and market volatility.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.44 billion with net income of CNY 686.5 million, reflecting a net margin of approximately 28.1%. This profitability level indicates efficient cost management relative to industry peers, though revenue generation remains modest for the sector. Operating cash flow of CNY 5.40 billion significantly exceeded net income, suggesting strong cash conversion from operations despite the capital-intensive nature of securities businesses.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.21, Caida demonstrates moderate earnings power relative to its market capitalization. The substantial operating cash flow generation relative to net income indicates effective working capital management and strong underlying business cash generation. The company maintains adequate liquidity to support its securities operations and client margin requirements while pursuing growth opportunities.

Balance Sheet And Financial Health

The balance sheet shows total debt of CNY 20.07 billion against cash and equivalents of CNY 1.35 billion, reflecting the leveraged nature of securities operations. The debt level is typical for firms engaging in margin financing and proprietary trading activities. Financial health appears stable given the regulated nature of the industry and the company's established market position, though leverage requires careful monitoring during market downturns.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.10, representing a payout ratio of approximately 48% based on current EPS. This balanced dividend policy allows for capital retention while providing income to investors. Growth prospects are tied to China's capital market development, regulatory changes, and the company's ability to expand its service offerings and market share.

Valuation And Market Expectations

Trading at a market capitalization of CNY 24.01 billion, the company carries a beta of 1.135, indicating slightly higher volatility than the broader market. The valuation reflects market expectations for moderate growth in China's financial services sector and the company's position as a regional player with potential for expansion in the evolving Chinese capital markets landscape.

Strategic Advantages And Outlook

Caida's strategic advantages include its established regional presence in Hebei province and diversified service offerings that provide multiple revenue streams. The outlook depends on China's economic growth, capital market reforms, and the company's ability to navigate competitive pressures. Regulatory developments and market conditions will significantly influence future performance, requiring adaptive strategies to maintain competitiveness.

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