investorscraft@gmail.com

Intrinsic ValueBank of Beijing Co., Ltd. (601169.SS)

Previous Close$5.30
Intrinsic Value
Upside potential
Previous Close
$5.30

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 Beijing Co., Ltd. operates as a prominent regional commercial bank in China's financial services sector, providing comprehensive banking products and services to corporate and retail customers. As a subsidiary of Taikang Insurance Group Inc., the bank leverages its strategic ownership to enhance its competitive positioning in the highly regulated Chinese banking industry. Its core revenue model centers on traditional banking operations, generating income through net interest margins from lending activities and fee-based services including wealth management, corporate banking, and transaction processing. The bank maintains a strong regional presence with a focus on serving the Beijing metropolitan area while expanding its footprint across key economic regions in China. Its market position is characterized by stable customer relationships and a diversified portfolio that balances corporate lending with growing retail banking services, positioning it as a significant player among China's mid-sized commercial banks.

Revenue Profitability And Efficiency

The bank generated CNY 141.4 billion in revenue with net income of CNY 25.8 billion, demonstrating solid profitability metrics. Its diluted EPS of CNY 1.07 reflects efficient capital allocation and operational effectiveness. The substantial operating cash flow of CNY 129.5 billion indicates strong core banking operations and liquidity management capabilities, supporting ongoing business activities and strategic initiatives.

Earnings Power And Capital Efficiency

With robust net interest income generation and fee-based revenue streams, the bank exhibits consistent earnings power. The positive operating cash flow significantly exceeds capital expenditures, indicating strong internal funding capacity. The bank's ability to maintain profitability while managing a large asset base demonstrates effective capital deployment and operational efficiency within the competitive banking landscape.

Balance Sheet And Financial Health

The bank maintains a strong liquidity position with CNY 380.3 billion in cash and equivalents against total debt of CNY 1.41 trillion. This conservative liquidity management, combined with a beta of 0.235, reflects the institution's stable financial profile and risk-averse approach. The balance sheet structure supports ongoing lending operations while maintaining adequate capital buffers regulatory requirements.

Growth Trends And Dividend Policy

The bank demonstrates commitment to shareholder returns through a dividend per share of CNY 0.32, representing a sustainable payout ratio. Market capitalization of CNY 124.3 billion reflects investor confidence in the bank's growth trajectory. The institution balances reinvestment for expansion with consistent dividend distributions, aligning with typical Chinese banking sector practices for capital allocation.

Valuation And Market Expectations

Trading on the Shanghai Stock Exchange with a market capitalization of CNY 124.3 billion, the bank's valuation reflects its regional banking position and ownership structure. The low beta of 0.235 indicates relative stability compared to broader market movements, suggesting investors perceive it as a defensive holding within the financial services sector with moderate growth expectations.

Strategic Advantages And Outlook

The bank benefits from its affiliation with Taikang Insurance Group, providing cross-selling opportunities and diversified financial services capabilities. Its strong regional presence in Beijing offers stable deposit funding and lending opportunities. The outlook remains cautiously positive given China's economic trajectory, regulatory environment, and the bank's demonstrated operational resilience in managing credit risk and maintaining profitability.

Sources

Company financial statementsStock exchange disclosuresRegulatory 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