investorscraft@gmail.com

Intrinsic ValueGuolian Minsheng Securities Co., Ltd. (601456.SS)

Previous Close$9.71
Intrinsic Value
Upside potential
Previous Close
$9.71

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

Guolian Minsheng Securities operates as a comprehensive securities firm in China's competitive financial services sector, providing a full suite of capital market services. Its core revenue model is diversified across brokerage and wealth management, credit transactions, investment banking, proprietary trading, and asset management. The company generates fees from securities trading, underwriting, financial advisory, and asset management, while also earning interest income from margin financing and proprietary investment returns. Operating through a network of 101 branches, it serves both retail and institutional clients across the People's Republic of China. While not among the nation's top-tier investment banks, it maintains a solid regional presence, particularly in the Jiangsu province, with its headquarters in Wuxi. The firm's strategic positioning leverages its mid-size agility to capture opportunities in China's evolving capital markets, competing through specialized services and regional client relationships rather than scale alone.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.88 billion with net income of CNY 397 million, translating to a net profit margin of approximately 13.8%. This indicates moderate profitability in the capital-intensive securities industry. The positive operating cash flow of CNY 8.18 billion significantly exceeds net income, suggesting strong cash conversion efficiency from its brokerage and financing activities.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.14, the company demonstrates modest earnings power relative to its capital base. The substantial operating cash flow generation compared to net income reflects efficient working capital management, particularly in client margin financing and securities trading operations, though specific return metrics would require additional capital allocation data.

Balance Sheet And Financial Health

The balance sheet shows CNY 4.32 billion in cash against CNY 25.04 billion in total debt, indicating significant financial leverage typical for securities firms engaged in margin lending. The debt level supports credit-based operations, while the cash position provides liquidity for market-making and client settlement activities. The beta of 0.445 suggests lower volatility than the broader market.

Growth Trends And Dividend Policy

The company maintained a dividend payout of CNY 0.056 per share, representing a payout ratio of approximately 40% based on EPS. This indicates a shareholder-friendly distribution policy while retaining earnings for operational growth. Specific growth trends would require multi-year financial data for proper analysis of revenue and profit trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 58.14 billion and revenue of CNY 2.88 billion, the company trades at a price-to-sales multiple of roughly 20x. This valuation reflects market expectations for growth in China's financial services sector and the company's position in the expanding capital markets landscape.

Strategic Advantages And Outlook

The company's strategic advantages include its diversified revenue streams across brokerage, investment banking, and asset management, providing stability against market cycles. Its established branch network in Eastern China offers regional penetration. The outlook depends on China's capital market development, regulatory environment, and the company's ability to compete against larger national players while maintaining operational efficiency.

Sources

Company DescriptionFinancial Data Provided

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