investorscraft@gmail.com

Intrinsic ValueIndustrial Securities Co.,Ltd. (601377.SS)

Previous Close$6.88
Intrinsic Value
Upside potential
Previous Close
$6.88

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

Industrial Securities Co., Ltd. is a comprehensive securities firm operating within China's dynamic financial services sector. Its core revenue model is built on a diversified suite of capital market activities, including securities brokerage, investment banking, proprietary trading, and asset management services. The company generates income through commissions, underwriting fees, trading gains, and interest spreads from margin financing, positioning it as a full-service provider in the competitive Chinese brokerage landscape. As a mid-tier player founded in 1991 and headquartered in Fuzhou, the firm has established a regional presence while navigating a highly regulated market dominated by state-owned giants. Its service offerings span the entire investment value chain, from retail brokerage and credit financing to institutional services like bond issuance and fund custody, catering to both individual and corporate clients. The company's market position is characterized by its broad license portfolio and integrated service capabilities, though it operates in a crowded field where scale, regulatory relationships, and technological investment are critical differentiators for sustained competitiveness and growth.

Revenue Profitability And Efficiency

The company reported revenue of CNY 12.33 billion with net income of CNY 2.16 billion, translating to a net profit margin of approximately 17.5%. This indicates a reasonable level of profitability for a securities firm, though efficiency metrics are heavily influenced by market conditions and trading volumes. The diluted EPS of CNY 0.24 reflects earnings distribution across its substantial share base.

Earnings Power And Capital Efficiency

Strong operating cash flow of CNY 24.14 billion significantly exceeds net income, highlighting the non-cash nature of certain expenses and the firm's ability to generate liquidity from its operations. This robust cash generation supports its capital-intensive activities, including proprietary investments and margin lending, while modest capital expenditures of CNY -451 million indicate a asset-light business model.

Balance Sheet And Financial Health

The balance sheet shows substantial cash and equivalents of CNY 133.91 billion against total debt of CNY 136.94 billion, indicating a leveraged but liquid position typical for securities firms that utilize debt for financing activities. The company maintains adequate liquidity to meet regulatory requirements and support its trading and lending operations, with a debt structure aligned with industry norms.

Growth Trends And Dividend Policy

The company demonstrates a shareholder returns policy through a dividend of CNY 0.10 per share. Growth prospects are inherently tied to China's capital market development, regulatory environment, and macroeconomic conditions that drive trading volumes, investment banking activity, and asset management fees in the cyclical securities industry.

Valuation And Market Expectations

With a market capitalization of approximately CNY 55.70 billion and a P/E ratio around 25.7 based on current earnings, the market appears to be pricing in moderate growth expectations. The beta of 1.053 indicates stock volatility slightly above the market average, reflecting sensitivity to financial market conditions and economic cycles.

Strategic Advantages And Outlook

The company's strategic position benefits from its comprehensive license portfolio and integrated service model, allowing it to capture multiple revenue streams across the investment value chain. Its outlook remains dependent on China's financial market liberalization, regulatory developments, and its ability to compete effectively in an increasingly digital and competitive brokerage environment.

Sources

Company description and financial data providedShanghai Stock Exchange filingsAnnual Report equivalent

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