investorscraft@gmail.com

Intrinsic ValueEverbright Securities Company Limited (601788.SS)

Previous Close$16.76
Intrinsic Value
Upside potential
Previous Close
$16.76

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

Everbright Securities operates as a comprehensive securities firm within China's competitive financial services sector, providing a full suite of investment banking and capital markets services. Its core revenue model is diversified across wealth management, corporate financing, institutional services, and proprietary trading, generating fees from brokerage, underwriting, advisory, and asset management activities. The company serves retail investors, corporations, and institutional clients, capitalizing on China's growing capital markets and the increasing sophistication of its financial ecosystem. Everbright maintains a solid market position as a mid-to-large-sized securities company, leveraging its established brand and extensive service offerings to compete with both state-owned giants and smaller niche players. Its international presence, including its Hong Kong base, provides additional avenues for cross-border financing and investment services, though domestic operations remain its primary focus. The firm's integrated approach allows it to capture value across the entire investment lifecycle, from capital raising to asset management.

Revenue Profitability And Efficiency

Everbright Securities reported revenue of CNY 9.48 billion with a net income of CNY 3.06 billion, indicating a healthy net profit margin of approximately 32%. The company's operating cash flow of CNY 36.38 billion significantly exceeds its net income, reflecting strong cash generation from its brokerage and financing activities, though this is partially offset by substantial capital market operations and client-driven funding flows.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power with diluted EPS of CNY 0.66, supported by its diversified revenue streams. Its capital efficiency is influenced by the leverage inherent in securities trading and financing activities, with operating cash flow heavily impacted by movements in client balances and proprietary trading positions rather than pure operational performance.

Balance Sheet And Financial Health

Everbright maintains a robust balance sheet with CNY 137.12 billion in cash and equivalents against CNY 133.02 billion in total debt, indicating adequate liquidity. The company's financial health is typical for a securities firm, with significant leverage employed to support trading and margin lending operations while maintaining sufficient capital buffers for regulatory compliance.

Growth Trends And Dividend Policy

The company has implemented a shareholder return policy with a dividend per share of CNY 0.1991. Growth prospects are tied to China's capital market development, regulatory environment, and overall economic conditions, which drive demand for securities services, though performance remains cyclical and market-dependent.

Valuation And Market Expectations

With a market capitalization of approximately CNY 81.52 billion and a beta of 0.647, the market prices Everbright as less volatile than the broader market. Valuation metrics reflect expectations for steady performance within China's financial sector, accounting for both growth opportunities and regulatory risks inherent in the securities industry.

Strategic Advantages And Outlook

Everbright's strategic advantages include its comprehensive service offering, established client relationships, and regulatory expertise within China's financial system. The outlook remains cautiously optimistic, dependent on capital market activity, regulatory developments, and China's economic trajectory, with the company positioned to benefit from financial market liberalization and increasing investor participation.

Sources

Company financial reportsStock exchange disclosuresMarket data providers

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