investorscraft@gmail.com

Intrinsic ValueBank of Jiangsu Co., Ltd. (600919.SS)

Previous Close$10.13
Intrinsic Value
Upside potential
Previous Close
$10.13

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

Bank of Jiangsu operates as a prominent regional commercial bank in China's Yangtze River Delta economic zone, providing comprehensive financial services through corporate banking, retail banking, and treasury operations. The bank generates revenue primarily through net interest income from lending activities and fee-based services, serving diverse client segments including individuals, corporations, government agencies, and financial institutions. Its strategic positioning leverages the economically dynamic Jiangsu province, one of China's most developed regions, allowing for robust customer acquisition and cross-selling opportunities across its extensive network of 531 branches. The institution maintains competitive advantages through its deep regional penetration, digital banking capabilities including internet and mobile platforms, and diversified product offerings spanning traditional deposits, wealth management, trade finance, and investment banking services. This multifaceted approach enables Bank of Jiangsu to capture market share across both retail and corporate segments while navigating regulatory requirements and competitive pressures within China's banking sector.

Revenue Profitability And Efficiency

Bank of Jiangsu reported robust financial performance with CNY 155.5 billion in revenue and net income of CNY 31.8 billion, reflecting effective operational management. The bank's diluted EPS of CNY 1.65 demonstrates solid profitability metrics within China's competitive regional banking landscape. Operating cash flow of CNY 36.8 billion significantly exceeded capital expenditures, indicating strong cash generation capabilities from core banking activities.

Earnings Power And Capital Efficiency

The bank exhibits substantial earnings power with net income representing approximately 20.5% of revenue, reflecting efficient interest spread management and cost control. Strong operating cash flow generation relative to net income suggests high-quality earnings and effective working capital management. The institution maintains capital efficiency through its branch network optimization and digital service delivery channels.

Balance Sheet And Financial Health

Bank of Jiangsu maintains a solid balance sheet with CNY 326.2 billion in cash and equivalents providing substantial liquidity coverage. Total debt of CNY 1.42 trillion primarily consists of customer deposits and interbank borrowing, typical for commercial banking operations. The bank's capital adequacy ratios and liquidity position appear appropriate for its risk profile and regulatory requirements.

Growth Trends And Dividend Policy

The bank demonstrates commitment to shareholder returns with a dividend per share of CNY 0.5206, representing a payout ratio of approximately 31.5% based on diluted EPS. This balanced approach supports both capital retention for growth initiatives and income distribution to investors. The institution's expansion within China's developing financial markets provides organic growth opportunities.

Valuation And Market Expectations

With a market capitalization of CNY 190.4 billion, the bank trades at approximately 1.22 times price-to-book value, reflecting market expectations for steady regional banking performance. The low beta of 0.095 indicates relative stability compared to broader market indices, suggesting investor perception of defensive characteristics within China's financial sector.

Strategic Advantages And Outlook

Bank of Jiangsu benefits from its strategic positioning in China's economically vibrant Jiangsu province, diversified revenue streams, and extensive branch network. The institution's focus on digital transformation and comprehensive service offerings positions it to capitalize on regional economic development while managing regulatory evolution and competitive dynamics in China's banking industry.

Sources

Company annual reportsStock exchange disclosuresFinancial regulatory 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