investorscraft@gmail.com

Intrinsic ValueZhongtai Securities Co., Ltd. (600918.SS)

Previous Close$6.39
Intrinsic Value
Upside potential
Previous Close
$6.39

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

Zhongtai Securities operates as a comprehensive securities firm in China's competitive capital markets sector, providing a full spectrum of financial services including securities brokerage, wealth and asset management, and investment banking. The company generates revenue through commission-based services, trading activities, underwriting fees, and margin financing operations, positioning itself as a mid-tier player in China's fragmented securities industry. Its business model leverages both retail and institutional client relationships across Shandong province and broader national markets, focusing on traditional brokerage while expanding into higher-margin services like proprietary trading and financial technology solutions. The firm faces intense competition from larger state-owned securities companies but maintains regional strength through its established presence in Jinan and diversified service offerings that cater to both individual investors and corporate clients seeking capital market access.

Revenue Profitability And Efficiency

The company reported revenue of CNY 15.61 billion with net income of CNY 937 million, indicating a net margin of approximately 6%. This profitability level reflects the competitive nature of China's securities industry and the firm's operational efficiency in managing its diverse service lines amid market volatility and regulatory constraints affecting commission structures.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.13 and strong operating cash flow of CNY 27.72 billion, Zhongtai demonstrates solid earnings generation capacity. The significant positive cash flow relative to net income suggests effective working capital management and strong client fund flows, though capital efficiency metrics are influenced by the highly leveraged nature of securities operations.

Balance Sheet And Financial Health

The balance sheet shows CNY 9.94 billion in cash against total debt of CNY 96.76 billion, reflecting typical securities industry leverage ratios for funding trading activities and margin lending. The debt structure appears manageable given the firm's asset composition and regulatory capital requirements governing Chinese securities companies.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.035 per share, indicating a payout ratio aligned with industry norms. Growth prospects are tied to China's capital market development, regulatory changes, and the firm's ability to expand higher-margin services beyond traditional brokerage amid evolving investor preferences.

Valuation And Market Expectations

Trading at a market capitalization of CNY 48.24 billion, the company's valuation reflects market expectations for moderate growth in China's financial services sector. The beta of 0.81 suggests lower volatility than the broader market, consistent with financial sector characteristics and regulatory oversight.

Strategic Advantages And Outlook

Zhongtai's regional presence in Shandong province provides stable client relationships, while its diversified service portfolio offers resilience against market cycles. The outlook depends on China's capital market reforms, technological adoption in financial services, and the company's ability to navigate competitive pressures while maintaining regulatory compliance.

Sources

Company financial reportsStock exchange disclosuresRegulatory filings

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