investorscraft@gmail.com

Intrinsic ValueCSC Financial Co., Ltd. (601066.SS)

Previous Close$24.05
Intrinsic Value
Upside potential
Previous Close
$24.05

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

CSC Financial operates as a comprehensive securities firm in China's capital markets, structured across four core segments that capture the full spectrum of investment services. The company generates revenue through investment banking services including underwriting and financial advisory, wealth management brokerage and margin financing, institutional trading and research services, and asset management products. As a domestic player in China's tightly regulated financial sector, CSC leverages its established presence and regulatory licenses to serve both retail and institutional clients. The firm competes in a crowded marketplace dominated by state-owned enterprises, positioning itself as a mid-tier integrated securities provider with nationwide operations. Its business model is inherently cyclical and correlated with domestic equity market performance, regulatory changes, and macroeconomic conditions affecting capital raising activities.

Revenue Profitability And Efficiency

The company reported robust financial performance with CNY 20.8 billion in revenue and net income of CNY 7.2 billion, reflecting a healthy net margin of approximately 35%. This profitability demonstrates effective cost management relative to revenue generation in a competitive capital markets environment. The substantial operating cash flow of CNY 29.5 billion significantly exceeded net income, indicating strong cash conversion efficiency from its brokerage and financing activities.

Earnings Power And Capital Efficiency

CSC Financial exhibits solid earnings power with diluted EPS of CNY 0.79, supported by its diversified revenue streams across investment banking, wealth management, and trading services. The company maintains significant operational scale with CNY 775.7 billion in total debt primarily funding its margin financing and securities lending operations. Capital expenditures were minimal at negative CNY 539 million, reflecting the asset-light nature of its securities business model.

Balance Sheet And Financial Health

The balance sheet shows CNY 36.6 billion in cash and equivalents against substantial debt of CNY 312.8 billion, which is typical for securities firms engaged in margin financing activities. The debt load supports the company's capital-intensive trading and lending operations, while the cash position provides liquidity for daily operations and regulatory capital requirements. The structure aligns with industry norms for leveraged financial services operations.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.165, representing a payout ratio consistent with financial industry standards. Growth prospects are tied to China's capital markets development, regulatory environment, and economic conditions affecting securities trading volume and investment banking activity. The firm's performance remains correlated with broader market cycles and financial sector reforms.

Valuation And Market Expectations

With a market capitalization of approximately CNY 171.7 billion, the company trades at metrics reflective of Chinese financial services valuations. The beta of 0.571 indicates lower volatility than the broader market, typical for established financial institutions. Market expectations incorporate China's economic trajectory and capital markets liberalization potential affecting securities industry growth.

Strategic Advantages And Outlook

CSC Financial benefits from its established presence in China's growing capital markets and comprehensive service offerings across multiple segments. The company faces challenges from market volatility, regulatory changes, and competitive pressures within China's financial sector. Its outlook depends on capital markets activity, economic conditions, and the firm's ability to maintain competitive positioning while navigating regulatory requirements and market cycles.

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