investorscraft@gmail.com

Intrinsic ValueBank of Communications Co., Ltd. (601328.SS)

Previous Close$6.62
Intrinsic Value
Upside potential
Previous Close
$6.62

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 Communications Co., Ltd. is a major diversified financial institution and one of China's oldest and most prominent state-owned commercial banks. Operating within the highly regulated Chinese financial services sector, its core revenue model is built on traditional banking activities, primarily the net interest margin from its extensive deposit-taking and lending operations. The bank provides a comprehensive suite of personal and corporate banking products, including demand and time deposits, housing and personal loans, credit cards, and sophisticated cash management and trade finance services for corporate clients. Its market position is solidified by a vast domestic network of over 3,000 outlets and a growing international presence with branches in 17 countries, positioning it as a key player in facilitating both domestic economic activity and cross-border trade. As one of the nation's systemic banks, it benefits from scale, a trusted brand, and deep integration into the Chinese economic framework, competing with other large state-owned peers while navigating a dynamic environment of monetary policy and economic reform.

Revenue Profitability And Efficiency

The bank reported robust revenue of CNY 540.3 billion for the period, demonstrating its significant scale. Profitability remains strong with a net income of CNY 93.6 billion, indicating effective management of its interest and non-interest income streams against operating costs and credit provisions. The negative operating cash flow is typical for a growing bank, reflecting substantial lending activity and changes in its deposit base.

Earnings Power And Capital Efficiency

The bank's earnings power is evidenced by its substantial net income, translating to a diluted EPS of CNY 1.16. Capital efficiency is a critical metric, with the bank's operations requiring significant capital to support its extensive loan book and comply with regulatory capital adequacy ratios. The negative capital expenditures reflect investments in its branch network and technological infrastructure.

Balance Sheet And Financial Health

The bank maintains a formidable balance sheet with ample liquidity, holding CNY 1.44 trillion in cash and equivalents. Its financial health is characterized by a high level of total debt (CNY 4.63 trillion), which primarily consists of customer deposits and wholesale funding, a standard structure for a deposit-taking institution. Its stability is underpinned by its systemic importance in China's financial system.

Growth Trends And Dividend Policy

The bank's growth is tied to the expansion of the Chinese economy and its credit cycle. It demonstrates a commitment to shareholder returns through a dividend policy, distributing CNY 0.379 per share. This provides a yield for investors while retaining capital to fund future loan growth and meet regulatory requirements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 599.4 billion, the market valuation reflects the bank's status as a large-cap, state-owned enterprise. A beta of 0.27 suggests the stock is perceived as less volatile than the broader market, likely due to its stable business model and government backing, implying expectations of steady, rather than explosive, growth.

Strategic Advantages And Outlook

Key strategic advantages include its vast distribution network, established brand, and role as a systemically important bank. The outlook is intrinsically linked to China's macroeconomic policies and financial reforms. Success will depend on navigating interest rate environments, managing asset quality, and digitally transforming its services to maintain competitiveness.

Sources

Company Annual Report (10-K Equivalent)Bloomberg

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