investorscraft@gmail.com

Intrinsic ValueAgricultural Bank of China Limited (601288.SS)

Previous Close$6.72
Intrinsic Value
Upside potential
Previous Close
$6.72

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

Agricultural Bank of China Limited operates as one of China's four major state-owned commercial banks, providing comprehensive banking and financial services through its extensive domestic and international network. The bank's core revenue model centers on traditional banking activities including corporate and retail lending, deposit-taking, treasury operations, and fee-based services such as wealth management, payment settlement, and investment banking. With deep roots in agricultural financing, ABC maintains a strategic focus on serving rural communities and agricultural sectors while expanding its urban commercial banking presence. The institution operates through three primary segments: Corporate Banking, Personal Banking, and Treasury Operations, offering diverse products including housing loans, consumer credit, trade finance, and foreign exchange services. ABC's market position is strengthened by its vast physical footprint of over 22,800 domestic branches and 13 overseas branches, providing unparalleled access to China's growing retail and corporate customer base. The bank leverages its government backing and systemic importance to maintain stable funding costs and expand its service offerings across both traditional and digital banking platforms.

Revenue Profitability And Efficiency

Agricultural Bank of China generated CNY 579.7 billion in revenue with net income of CNY 282.1 billion, demonstrating strong profitability metrics characteristic of large Chinese commercial banks. The bank's extensive branch network and diverse service offerings support stable revenue generation across economic cycles. Operating cash flow of CNY 1.35 trillion reflects robust core banking activities and effective liquidity management in serving both corporate and retail customers.

Earnings Power And Capital Efficiency

The bank reported diluted EPS of CNY 0.75, supported by its massive scale and diversified revenue streams. ABC's earnings power stems from its net interest margin management, fee-based income generation, and efficient capital allocation across its extensive branch network. The institution maintains adequate capital buffers while generating returns through its lending operations and treasury activities.

Balance Sheet And Financial Health

ABC maintains a substantial balance sheet with CNY 3.35 trillion in cash and equivalents against total debt of CNY 9.55 trillion, reflecting typical banking sector leverage ratios. The bank's financial health is supported by its state ownership and systemic importance within China's financial system. Strong deposit funding and diversified asset base provide stability amid economic fluctuations.

Growth Trends And Dividend Policy

The bank demonstrates consistent performance with a dividend per share of CNY 0.2419, reflecting its commitment to shareholder returns while maintaining capital for growth. ABC's expansion continues through both domestic network optimization and selective international presence development. The institution balances growth initiatives with prudent capital management in line with regulatory requirements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 2.51 trillion and beta of 0.323, the market prices ABC as a relatively stable financial institution within the Chinese banking sector. Valuation metrics reflect expectations for steady, regulated returns rather than aggressive growth, consistent with its role as a systemically important state-owned bank.

Strategic Advantages And Outlook

ABC's strategic advantages include its massive scale, government backing, and deep penetration in both urban and rural markets. The bank is well-positioned to benefit from China's ongoing financial system development and rural revitalization initiatives. Challenges include navigating economic transitions and increasing competition from digital financial services while maintaining asset quality.

Sources

Company Annual ReportsExchange FilingsFinancial Regulatory Disclosures

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