investorscraft@gmail.com

Intrinsic ValueThe Pacific Securities Co., Ltd (601099.SS)

Previous Close$4.20
Intrinsic Value
Upside potential
Previous Close
$4.20

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

The Pacific Securities Co., Ltd operates as a comprehensive securities firm within China's competitive financial services sector, providing a diversified suite of capital market services. Its core revenue model encompasses securities brokerage, investment banking, asset management, and share transfer services, generating income through commissions, underwriting fees, and management charges. The company functions as a critical intermediary in China's capital markets, facilitating equity and debt transactions while serving both institutional and retail clients across Yunnan province and broader Chinese markets. As a regional player headquartered in Kunming, Pacific Securities maintains a focused operational footprint while competing against larger national securities houses. The firm's market position reflects the characteristics of China's fragmented securities industry, where regional operators capture local market share while facing intense competition from state-owned giants and technologically advanced brokers. Its business model remains heavily dependent on market turnover and regulatory environment, typical of Chinese securities firms that derive significant revenue from traditional brokerage activities amid evolving digital transformation trends in financial services.

Revenue Profitability And Efficiency

Pacific Securities generated CNY 1.35 billion in revenue with net income of CNY 220 million, reflecting a net margin of approximately 16.3%. The company demonstrates moderate profitability within the competitive securities sector, with operating cash flow of CNY 2.14 billion significantly exceeding net income, indicating strong cash conversion efficiency. Capital expenditures remain minimal at CNY -37.8 million, consistent with the asset-light nature of securities brokerage operations.

Earnings Power And Capital Efficiency

The company reported diluted EPS of CNY 0.032, reflecting its earnings capacity relative to its substantial share count. With operating cash flow more than nine times net income, Pacific Securities exhibits robust cash generation from core operations. This strong cash flow supports business operations and potential reinvestment without requiring significant external financing for daily activities.

Balance Sheet And Financial Health

The balance sheet shows CNY 1.07 billion in cash against CNY 1.06 billion in total debt, indicating a nearly balanced liquidity position. This conservative debt level relative to cash reserves provides financial flexibility, though the minimal cash cushion warrants attention. The company's financial structure appears appropriate for a securities firm operating in China's regulated capital markets environment.

Growth Trends And Dividend Policy

No dividend was distributed during the period, consistent with many growth-oriented financial services firms retaining earnings for business expansion. The company's growth trajectory appears tied to China's capital markets activity and regional economic conditions. Future dividend policy will likely depend on regulatory capital requirements, profitability trends, and strategic investment opportunities in the evolving Chinese financial landscape.

Valuation And Market Expectations

With a market capitalization of CNY 33.5 billion, the company trades at approximately 25 times earnings and 2.5 times revenue based on current financials. The beta of 1.61 indicates higher volatility than the broader market, reflecting sensitivity to China's capital markets conditions and regulatory changes. This valuation suggests market expectations for growth in China's financial services sector despite competitive pressures.

Strategic Advantages And Outlook

As a regional securities firm, Pacific Securities benefits from local market knowledge and relationships in Yunnan province. However, it faces intense competition from larger national players and digital platforms. The outlook depends on China's capital markets development, regulatory environment, and the company's ability to adapt to technological changes while maintaining regional relevance in an increasingly consolidated industry.

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