investorscraft@gmail.com

Intrinsic ValueHuatai Securities Co., Ltd. (601688.SS)

Previous Close$22.96
Intrinsic Value
Upside potential
Previous Close
$22.96

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

Huatai Securities operates as a comprehensive securities firm providing integrated financial services across brokerage, investment banking, asset management, and proprietary trading. The company generates revenue through commission-based brokerage services, underwriting fees, asset management charges, and interest income from margin financing activities. As one of China's leading securities companies, Huatai maintains a strong market position through its extensive branch network and diversified service offerings that cater to both retail and institutional clients. The firm leverages its research capabilities and technological infrastructure to deliver sophisticated financial products while navigating China's evolving regulatory landscape. Huatai's competitive advantage stems from its scale, brand recognition, and ability to provide cross-border services, positioning it well within China's rapidly developing capital markets ecosystem.

Revenue Profitability And Efficiency

Huatai Securities reported robust financial performance with CNY 40.3 billion in revenue and net income of CNY 15.4 billion, reflecting strong operational efficiency in China's competitive securities market. The company maintains healthy profit margins through diversified revenue streams and effective cost management. Operating cash flow of CNY 68.2 billion significantly exceeds net income, indicating strong cash conversion and operational liquidity management.

Earnings Power And Capital Efficiency

The company demonstrates substantial earnings power with diluted EPS of CNY 1.62, supported by efficient capital deployment across its brokerage, investment banking, and asset management segments. Strong operating cash generation relative to earnings suggests effective working capital management and high-quality earnings. The firm's capital efficiency is evident in its ability to generate significant returns from its regulatory capital base.

Balance Sheet And Financial Health

Huatai maintains a solid balance sheet with CNY 39.5 billion in cash and equivalents against CNY 73.7 billion in total debt, reflecting prudent liquidity management. The company's financial structure supports its securities operations while maintaining compliance with regulatory capital requirements. The balance sheet strength provides flexibility for strategic investments and market opportunities.

Growth Trends And Dividend Policy

The company has demonstrated consistent performance in China's growing capital markets, supported by dividend payments of CNY 0.52 per share. Huatai's growth trajectory aligns with China's financial market development, benefiting from increasing market participation and financial product innovation. The dividend policy reflects management's confidence in sustainable earnings and capital retention requirements.

Valuation And Market Expectations

With a market capitalization of approximately CNY 180.8 billion, the market values Huatai at a moderate multiple relative to earnings, reflecting the cyclical nature of securities businesses. The beta of 0.58 indicates lower volatility than the broader market, suggesting investor perception of relative stability within the financial sector. Valuation metrics incorporate expectations for continued growth in China's capital markets.

Strategic Advantages And Outlook

Huatai benefits from its established market position, comprehensive service offerings, and technological capabilities in China's evolving financial landscape. The company is well-positioned to capitalize on market liberalization and increasing investor sophistication. Regulatory developments and market cycles will influence near-term performance, but long-term prospects remain positive given China's financial market growth trajectory.

Sources

Company financial reportsStock exchange disclosuresRegulatory filings

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