investorscraft@gmail.com

Intrinsic ValueChina Galaxy Securities Co., Ltd. (601881.SS)

Previous Close$15.02
Intrinsic Value
Upside potential
Previous Close
$15.02

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

China Galaxy Securities operates as a comprehensive securities firm providing integrated financial services in China's capital markets. The company generates revenue through multiple segments including securities brokerage, investment banking, proprietary trading, asset management, and private equity investments. It serves a diverse client base ranging from retail investors to institutional clients and corporations through its extensive network of 37 branch offices and 501 securities branches. As one of China's leading securities companies, Galaxy Securities maintains a strong market position with broad service capabilities across the financial ecosystem. The firm leverages its scale and regulatory expertise to capture opportunities in China's evolving capital markets, competing with other major state-owned securities firms while maintaining strategic advantages through its extensive distribution network and comprehensive product offerings. Its business model is deeply integrated with China's financial system development, positioning it to benefit from market liberalization and growing domestic investor participation.

Revenue Profitability And Efficiency

The company reported revenue of CNY 22.6 billion with net income of CNY 10.0 billion, demonstrating strong profitability with a net margin of approximately 44%. This performance reflects efficient operations despite negative operating cash flow of CNY 6.5 billion, which is typical for securities firms due to trading activities and client margin financing. The negative capital expenditures of CNY 771 million suggest net disposals of fixed assets rather than significant investments.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 0.81, the company exhibits solid earnings generation capability. The significant cash position of CNY 204.0 billion relative to total debt of CNY 365.1 billion indicates effective capital deployment in revenue-generating activities. The firm's ability to maintain profitability while managing substantial client trading and financing activities demonstrates strong operational expertise in capital markets execution.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with CNY 204.0 billion in cash and equivalents, though total debt of CNY 365.1 billion reflects the leveraged nature of securities trading and margin financing operations. The company's financial health appears stable given its market position and regulatory capital requirements. The substantial cash reserves provide cushion against market volatility and support client trading activities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of CNY 0.28, representing a payout ratio of approximately 35% based on current EPS. This balanced capital allocation strategy supports both shareholder returns and business growth. The firm's performance is closely tied to China's capital market development and trading activity levels, which drive its core brokerage and trading revenues.

Valuation And Market Expectations

With a market capitalization of CNY 163.2 billion and beta of 0.61, the market values the company at a moderate premium to book value, reflecting expectations for steady performance with lower volatility than the broader market. The valuation incorporates the firm's established market position and diversified revenue streams within China's regulated financial services sector.

Strategic Advantages And Outlook

The company benefits from its extensive branch network, comprehensive service offerings, and strong regulatory relationships in China's financial system. Its position as a subsidiary of China Galaxy Financial Holdings provides strategic advantages in capital access and market presence. The outlook remains tied to China's capital market reforms, economic growth, and regulatory developments affecting securities industry operations and profitability.

Sources

Company financial reportsExchange 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