investorscraft@gmail.com

Intrinsic ValueHongta Securities Co., Ltd. (601236.SS)

Previous Close$8.17
Intrinsic Value
Upside potential
Previous Close
$8.17

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

Hongta Securities operates as a comprehensive securities firm within China's rapidly evolving capital markets landscape, providing a diversified suite of financial services to institutional and retail clients. The company generates revenue primarily through securities brokerage, investment banking, asset management, and proprietary trading activities, positioning itself as a mid-tier regional player with a strong foothold in Kunming and surrounding Yunnan province. Its business model leverages China's growing financialization and increasing domestic investor participation, offering essential capital markets infrastructure including equity and bond financing, M&A advisory, and research services. While operating in a highly competitive sector dominated by state-owned giants, Hongta maintains relevance through its regional expertise, comprehensive service offerings, and expanding futures and private equity investment capabilities that cater to local enterprise and wealth management needs.

Revenue Profitability And Efficiency

Hongta Securities generated CNY 2.60 billion in revenue with net income of CNY 764 million, reflecting a healthy net profit margin of approximately 29.4%. The company demonstrates solid operational efficiency with operating cash flow of CNY 1.53 billion significantly exceeding capital expenditures, indicating strong cash generation from core securities activities. This profitability profile suggests effective cost management relative to revenue in a competitive brokerage environment.

Earnings Power And Capital Efficiency

The company exhibits moderate earnings power with diluted EPS of CNY 0.16, supported by its diversified revenue streams across brokerage, investment banking, and asset management. Operating cash flow of CNY 1.53 billion substantially covers capital investment needs, demonstrating capital efficiency in deploying resources toward revenue-generating activities rather than fixed assets. The business model appears capable of generating adequate returns on employed capital within China's regulated securities sector.

Balance Sheet And Financial Health

Hongta maintains a conservative balance sheet with CNY 2.95 billion in cash against CNY 7.65 billion in total debt, providing adequate liquidity for securities operations. The debt level appears manageable for a securities firm requiring leverage for market-making and proprietary trading activities. The company's financial health appears stable with sufficient capital buffers to withstand market volatility while supporting client trading and investment activities.

Growth Trends And Dividend Policy

The company demonstrates shareholder returns through a dividend per share of CNY 0.15, representing a substantial payout relative to EPS. This dividend policy suggests management's confidence in sustainable earnings and cash flow generation. Growth prospects are tied to China's capital markets development, regional economic expansion in Yunnan province, and the company's ability to capture market share in increasingly sophisticated financial services.

Valuation And Market Expectations

With a market capitalization of CNY 42.22 billion and a beta of 0.63, the market prices Hongta as a less volatile financial services stock relative to the broader market. The valuation reflects expectations for steady performance within China's regulated securities sector, with investors likely anticipating moderate growth tied to regional economic development and financial market maturation rather than aggressive expansion.

Strategic Advantages And Outlook

Hongta's strategic position benefits from its regional focus in Yunnan province, providing localized expertise while offering comprehensive securities services. The outlook depends on China's capital markets reform pace, retail investor participation trends, and the company's ability to navigate competitive pressures. Regulatory developments and economic conditions in southwestern China will significantly influence future performance in this cyclical industry.

Sources

Company financial statementsStock 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