investorscraft@gmail.com

Intrinsic ValueTianfeng Securities Co., Ltd. (601162.SS)

Previous Close$4.13
Intrinsic Value
Upside potential
Previous Close
$4.13

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

Tianfeng Securities Co., Ltd. is a comprehensive securities firm operating within China's competitive financial services sector. Its core revenue model is diversified across traditional brokerage, investment banking, asset management, and proprietary trading activities. The company generates fees from securities transactions, underwriting services, and wealth management products, while also engaging in capital markets activities. As a mid-tier player headquartered in Wuhan, it maintains a significant regional presence with a network of 20 branches and approximately 100 business departments, primarily serving retail and institutional clients across central China. The firm operates in a highly regulated environment where scale, technological capability, and regulatory relationships are critical competitive factors. Its market position is characterized by a focus on regional strength while competing with larger national brokers that benefit from greater capital bases and broader geographic reach.

Revenue Profitability And Efficiency

The company reported revenue of CNY 5.36 billion for the period, demonstrating its ability to generate substantial top-line results from its diversified financial services. However, profitability was challenged with a net loss of CNY 29.7 million and negative diluted EPS of CNY -0.0034, indicating margin pressure in a competitive market. The negative net income suggests operational challenges or market conditions that impacted bottom-line performance despite healthy revenue generation.

Earnings Power And Capital Efficiency

Tianfeng Securities demonstrated strong cash generation with operating cash flow of CNY 8.96 billion, significantly exceeding revenue and indicating efficient working capital management. Capital expenditures were modest at CNY -109.7 million, reflecting the asset-light nature of securities brokerage operations. The substantial operating cash flow relative to revenue suggests effective management of client funds and trading settlements, though the net loss indicates these flows may include client money rather than purely operational earnings.

Balance Sheet And Financial Health

The company maintains a robust liquidity position with cash and equivalents of CNY 13.79 billion, providing substantial buffer for market operations. Total debt stands at CNY 26.57 billion, which appears manageable given the cash position and the nature of securities financing activities. The balance sheet structure reflects typical securities firm leverage with significant client-related liabilities and trading positions, though specific leverage ratios would require additional regulatory capital analysis.

Growth Trends And Dividend Policy

No dividend was distributed during the period, consistent with the company's net loss position and likely reflecting capital preservation priorities. The absence of dividends suggests management is prioritizing financial stability and regulatory capital requirements over shareholder returns. Growth trends would require multi-year analysis, but the current period shows a challenging operating environment for profitability despite substantial revenue generation capabilities.

Valuation And Market Expectations

With a market capitalization of approximately CNY 56.2 billion, the market values the company at roughly 10.5 times revenue, reflecting expectations for recovery in profitability. The beta of 1.0 indicates sensitivity to broader market movements typical for financial services firms. The valuation suggests investors are pricing in future earnings improvement from current depressed levels, accounting for the cyclical nature of securities industry profits.

Strategic Advantages And Outlook

The company's strategic advantages include its established regional presence in central China and diversified service offerings across brokerage, investment banking, and asset management. Its extensive branch network provides client acquisition and service delivery capabilities. The outlook depends on China's capital markets development, regulatory environment, and the company's ability to improve operational efficiency and navigate market volatility to return to sustainable profitability.

Sources

Company description and financial data providedShanghai Stock Exchange filingsFinancial statement data for FY ending 2024-12-31

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