investorscraft@gmail.com

Intrinsic ValueBOC International (China) Co. Ltd. (601696.SS)

Previous Close$13.61
Intrinsic Value
Upside potential
Previous Close
$13.61

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

BOC International (China) operates as a comprehensive securities firm providing investment banking and capital markets services within China's tightly regulated financial sector. The company generates revenue through a diversified model encompassing equity and debt underwriting, securities brokerage, proprietary trading, asset management, and financial advisory services. As a subsidiary of Bank of China, it leverages its parent's extensive network and brand recognition to serve corporate and retail clients across approximately 110 branches. The firm maintains a strong position in China's domestic capital markets, competing with other state-backed securities companies while benefiting from its affiliation with one of China's largest commercial banks. Its service portfolio includes fund distribution, margin financing, and alternative investments, positioning it as a full-service provider in the evolving Chinese financial landscape where regulatory changes and market liberalization present both challenges and opportunities for established players.

Revenue Profitability And Efficiency

The company reported revenue of CNY 2.89 billion with net income of CNY 906 million, reflecting a healthy net margin of approximately 31%. This profitability demonstrates efficient operations within China's competitive securities industry, though specific segment-level performance metrics would provide deeper insight into revenue quality and cost management across its diversified service offerings.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.33 and strong operating cash flow of CNY 9.12 billion, BOC International exhibits solid earnings generation capacity. The significant positive cash flow relative to net income suggests effective working capital management and strong cash conversion efficiency, which is crucial for capital-intensive securities operations requiring substantial liquidity buffers.

Balance Sheet And Financial Health

The balance sheet shows CNY 3.74 billion in cash against total debt of CNY 18.44 billion, indicating leveraged operations typical for securities firms that utilize debt for proprietary trading and margin lending activities. The debt level appears manageable given the company's cash flow generation and affiliation with Bank of China, providing additional financial stability.

Growth Trends And Dividend Policy

The company maintains a conservative dividend policy with CNY 0.035 per share, representing a payout ratio of approximately 11% based on current EPS. This balanced approach retains capital for business expansion while providing shareholder returns, though specific historical growth rates and dividend progression would better contextualize the firm's capital allocation strategy.

Valuation And Market Expectations

Trading at a market capitalization of CNY 42.7 billion, the company's valuation reflects investor expectations for China's financial services sector growth. The beta of 0.76 suggests lower volatility than the broader market, potentially indicating perceived stability due to its state-backed ownership structure and established market position.

Strategic Advantages And Outlook

The firm's primary strategic advantage lies in its affiliation with Bank of China, providing brand credibility, client referrals, and potential financial support. This relationship positions it favorably within China's evolving financial landscape, though performance remains subject to regulatory changes, market conditions, and competitive pressures in the domestic securities industry.

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