investorscraft@gmail.com

Intrinsic ValueSoochow Securities Co., Ltd. (601555.SS)

Previous Close$9.57
Intrinsic Value
Upside potential
Previous Close
$9.57

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

Soochow Securities Co., Ltd. operates as a comprehensive securities firm within China's dynamic financial services sector, providing a full suite of capital market services. Its core revenue model is diversified across brokerage commissions, investment banking fees, asset management charges, and proprietary trading gains. The company's offerings include securities brokerage, investment banking for mergers and corporate restructuring, fund management, and securities financing services, positioning it as an integrated financial intermediary. Based in Suzhou, a key economic hub, the firm leverages its regional strength while competing nationally in a highly fragmented and competitive industry dominated by larger state-owned peers. Its strategic focus on internet finance and alternative investments aims to capture growth in evolving market segments, though it maintains a mid-tier position relative to industry giants. The company's market presence is characterized by its established regional franchise and efforts to expand its national footprint through diversified financial products and digital channels.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of CNY 14.54 billion and net income of CNY 2.37 billion, indicating a net profit margin of approximately 16.3%. This demonstrates solid profitability within the competitive securities industry. The substantial operating cash flow of CNY 30.87 billion significantly exceeds net income, reflecting strong cash generation from client trading activities and financing operations, which is typical for brokerage firms.

Earnings Power And Capital Efficiency

The company generated diluted earnings per share of CNY 0.48, representing its earnings power on a per-share basis. The significant positive operating cash flow, which far exceeds capital expenditures of CNY -0.44 billion, indicates strong core operational efficiency and the ability to fund operations internally without relying heavily on external financing for day-to-day activities.

Balance Sheet And Financial Health

The balance sheet shows CNY 3.33 billion in cash against total debt of CNY 85.81 billion, which is characteristic of leveraged financial institutions that utilize debt for securities financing activities. The company's beta of 0.648 suggests lower volatility than the broader market, potentially indicating relative stability in its financial operations despite the inherent leverage in its business model.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.312, representing a payout ratio of approximately 65% based on diluted EPS. This indicates a commitment to returning capital to shareholders while retaining sufficient earnings for operational needs and potential growth initiatives in the competitive securities market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 47.85 billion and earnings per share of CNY 0.48, the company trades at a P/E ratio of around 20.8x. This valuation reflects market expectations for continued performance in China's capital markets sector, balancing growth prospects with the cyclical nature of securities industry revenues.

Strategic Advantages And Outlook

The company benefits from its established presence in the growing Suzhou economic region and diversified service offerings. Its focus on internet finance represents a strategic initiative to capture digital transformation trends. The outlook remains tied to China's capital market development, regulatory environment, and overall economic conditions that drive securities trading activity and investment banking demand.

Sources

Company financial reportsStock exchange 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