investorscraft@gmail.com

Intrinsic ValueZheshang Securities Co., Ltd. (601878.SS)

Previous Close$10.70
Intrinsic Value
Upside potential
Previous Close
$10.70

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

Zheshang Securities Co., Ltd. is a prominent securities firm operating within China's competitive financial services sector, specifically in capital markets. Its core revenue model is diversified across multiple streams, including securities brokerage, investment banking, asset management, and proprietary trading. The company provides essential services such as margin financing, wealth management solutions, and futures brokerage, catering to both retail and institutional clients. As a subsidiary of Zhejiang Shangsan Expressway Co., Ltd., it benefits from regional strength in Zhejiang province while competing nationally. Its market position is that of a mid-sized, integrated securities provider, leveraging its research and advisory capabilities to differentiate itself in a highly regulated and cyclical industry. The firm's comprehensive service offerings and established regional footprint provide a stable foundation, though it operates in a market dominated by larger state-owned enterprises.

Revenue Profitability And Efficiency

The firm generated revenue of CNY 15.8 billion for the period, demonstrating its ability to capture market activity. Net income was CNY 1.93 billion, resulting in a net profit margin of approximately 12.2%, which is indicative of moderate operational efficiency within the competitive brokerage sector. The company's operating cash flow was a robust CNY 6.29 billion, significantly exceeding its capital expenditures, reflecting strong cash generation from its core operations.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at CNY 0.46, providing a clear measure of bottom-line performance for equity holders. The substantial operating cash flow of CNY 6.29 billion, which far surpassed modest capital expenditures of CNY -286.5 million, underscores the asset-light nature of the business and its ability to convert earnings into cash efficiently, supporting reinvestment and shareholder returns.

Balance Sheet And Financial Health

The balance sheet shows a solid liquidity position with cash and equivalents of CNY 7.76 billion. Total debt was reported at CNY 22.35 billion, which is typical for a securities firm engaged in margin lending and proprietary trading activities. The company's beta of 0.682 suggests its stock is less volatile than the broader market, which may appeal to certain investors.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to returning capital to shareholders, evidenced by a dividend per share of CNY 0.15. This payout represents a dividend yield on the current share price, supporting total return objectives. Future growth is inherently tied to capital market conditions, client asset growth, and the firm's ability to expand its service offerings and market share.

Valuation And Market Expectations

With a market capitalization of approximately CNY 53.15 billion, the market assigns a valuation that reflects its mid-tier status in the Chinese securities industry. The below-market beta implies investor expectations of relatively stable performance, though valuation remains sensitive to fluctuations in trading volumes, fee income, and overall market sentiment.

Strategic Advantages And Outlook

The firm's strategic advantages include its diversified revenue base, strong regional presence in a prosperous economic zone, and integrated financial services platform. The outlook is contingent on China's economic growth, regulatory developments in the financial sector, and the company's execution in navigating market cycles and competitive pressures to sustain profitability.

Sources

Company FinancialsPublic Market Data

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