investorscraft@gmail.com

Intrinsic ValueCaitong Securities Co.,Ltd. (601108.SS)

Previous Close$9.31
Intrinsic Value
Upside potential
Previous Close
$9.31

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

Caitong Securities operates as a comprehensive securities firm in China's competitive financial services sector, providing a diversified suite of brokerage and investment services. The company generates revenue through securities brokerage, investment consulting, underwriting and sponsorship, margin financing, and fund sales agency operations. Its business model leverages multiple revenue streams including commission-based services, trading activities, and fee-based wealth management products, positioning it as a mid-tier player in China's rapidly evolving capital markets. The firm maintains a regional focus with headquarters in Hangzhou while competing with larger national brokers through specialized services and client relationships. Caitong's market position reflects the consolidation trends in China's securities industry, where scale and diversified offerings are increasingly important for sustained profitability amid regulatory changes and market volatility. The company's expansion into cross-border services and asset custody demonstrates strategic adaptation to evolving client needs in China's financial ecosystem.

Revenue Profitability And Efficiency

Caitong Securities reported revenue of CNY 7.65 billion with net income of CNY 2.34 billion, reflecting a healthy net margin of approximately 30.6%. The company demonstrates solid operational efficiency with strong cash generation from operations of CNY 13.72 billion, significantly exceeding net income, indicating quality earnings and effective working capital management in its securities operations.

Earnings Power And Capital Efficiency

The company exhibits robust earnings power with diluted EPS of CNY 0.49, supported by its diversified revenue streams across brokerage, investment banking, and wealth management. Capital efficiency appears moderate given the capital-intensive nature of securities operations, with the firm maintaining sufficient liquidity to support its trading and margin financing activities while generating acceptable returns on equity.

Balance Sheet And Financial Health

Caitong maintains a balanced financial position with CNY 6.79 billion in cash against CNY 24.52 billion in total debt, reflecting typical leverage levels for securities firms. The strong operating cash flow of CNY 13.72 billion provides ample liquidity coverage for debt obligations and supports the company's capital-intensive market-making and financing activities.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.16, representing a payout ratio of approximately 33% based on current EPS. This balanced approach supports both growth reinvestment and income distribution, though growth prospects remain tied to China's capital market development and regulatory environment for securities firms.

Valuation And Market Expectations

With a market capitalization of CNY 39.19 billion and a beta of 0.636, the market prices Caitong at a moderate valuation relative to earnings, reflecting its mid-tier position in China's competitive securities industry. The below-market beta suggests investors perceive the stock as less volatile than the broader market, possibly due to its diversified revenue base.

Strategic Advantages And Outlook

Caitong's strategic advantages include its comprehensive service offering and regional presence in Zhejiang province, though it faces intense competition from larger national brokers. The outlook depends on China's capital market reforms, regulatory developments, and the company's ability to scale its operations while maintaining profitability in a cyclical industry subject to market sentiment and economic conditions.

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