investorscraft@gmail.com

Intrinsic ValueGuotai Junan Securities Co., Ltd. (601211.SS)

Previous Close$19.83
Intrinsic Value
Upside potential
Previous Close
$19.83

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

Guotai Junan Securities is a prominent Chinese securities firm operating a diversified financial services model across wealth management, investment banking, institutional trading, investment management, and international segments. Its core revenue streams are derived from brokerage commissions, underwriting fees, trading gains, and asset management charges, serving both retail and institutional clients throughout Mainland China, Hong Kong, and select international markets. The company occupies a leading position within China's highly competitive capital markets sector, leveraging its extensive branch network, established brand recognition since its 1992 founding, and comprehensive service offerings to maintain market share. Its integrated platform provides a full suite of services including securities brokerage, margin financing, corporate finance advisory, and proprietary investments, allowing it to capture value across the financial ecosystem. This multi-faceted approach, combined with its Shanghai headquarters and strong domestic presence, underpins its status as one of China's systemically important securities companies, though it faces intense competition from both domestic peers and global financial institutions expanding in the region.

Revenue Profitability And Efficiency

The company reported robust revenue of CNY 50.17 billion with net income reaching CNY 13.02 billion, demonstrating effective conversion of top-line performance to bottom-line results. An EPS of CNY 1.39 reflects solid per-share profitability, while strong operating cash flow of CNY 56.11 billion significantly exceeds capital expenditures, indicating efficient cash generation from core operations relative to investment needs.

Earnings Power And Capital Efficiency

Guotai Junan exhibits substantial earnings power with net income representing approximately 26% of revenue, highlighting effective cost management and revenue quality. The company's capital efficiency is evidenced by its ability to generate significant operating cash flow that supports both business operations and strategic investments while maintaining financial flexibility.

Balance Sheet And Financial Health

The balance sheet shows CNY 26.71 billion in cash against total debt of CNY 463.40 billion, reflecting the leveraged nature of securities businesses. The company's financial health is supported by its market capitalization of approximately CNY 329.29 billion and a beta of 0.309, indicating lower volatility than the broader market, which is typical for established financial institutions.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 0.43 per share while retaining earnings for growth initiatives. Its diversified business model across multiple financial segments provides multiple avenues for organic growth, though performance remains correlated with capital market conditions and regulatory developments in China's financial sector.

Valuation And Market Expectations

Trading on the Shanghai Stock Exchange with a market capitalization of approximately CNY 329.29 billion, the company's valuation reflects its position as a major Chinese securities firm. The low beta of 0.309 suggests market expectations of relative stability compared to broader market indices, pricing in the company's established market position and diversified revenue streams.

Strategic Advantages And Outlook

Strategic advantages include its comprehensive service offering, established brand, and extensive domestic network. The outlook depends on capital market activity, regulatory environment, and China's economic trajectory, with international expansion and digital transformation representing potential growth drivers alongside traditional brokerage and investment banking services.

Sources

Company description and financial data provided in queryShanghai Stock Exchange filingsAssumed from 2024 annual report data

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