investorscraft@gmail.com

Intrinsic ValueFounder Securities Co., Ltd. (601901.SS)

Previous Close$7.86
Intrinsic Value
Upside potential
Previous Close
$7.86

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

Founder Securities operates as a comprehensive securities firm within China's competitive financial services sector, providing a full spectrum of capital markets services. Its core revenue model derives from brokerage commissions, investment banking fees, asset management charges, and proprietary trading activities. The company serves retail investors, corporations, and institutional clients through wealth management solutions, securities underwriting, M&A advisory, and research services. Operating in a highly regulated environment, Founder Securities maintains a regional presence with its headquarters in Changsha while competing with larger national brokers. The firm's market position is characterized as a mid-tier player in China's fragmented securities industry, focusing on comprehensive service offerings rather than scale dominance. Its business model remains susceptible to market volatility and regulatory changes that impact trading volumes and fee structures across the industry.

Revenue Profitability And Efficiency

The company generated CNY 13.39 billion in revenue with net income of CNY 2.21 billion, reflecting a net margin of approximately 16.5%. Operating cash flow stood at CNY 329 million against capital expenditures of -CNY 210 million, indicating moderate operational cash generation. The profitability metrics demonstrate the firm's ability to maintain earnings despite market cyclicality inherent in the securities industry.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.27 reflects the company's earnings capacity relative to its substantial share base. The negative capital expenditures suggest strategic divestments or reduced investment in fixed assets, potentially indicating a focus on financial rather than physical asset deployment. The cash flow dynamics point to a business model prioritizing liquidity management over capital-intensive investments.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with CNY 7.45 billion in cash against total debt of CNY 123.15 billion, reflecting the leveraged nature of securities operations. The high debt level is typical for brokerages engaging in margin financing and proprietary trading activities. The company maintains adequate cash reserves to meet regulatory requirements and operational needs in volatile market conditions.

Growth Trends And Dividend Policy

The company distributed a dividend of CNY 0.1073 per share, indicating a commitment to shareholder returns despite market challenges. Growth prospects are tied to China's capital market development, regulatory liberalization, and retail participation trends. The dividend policy appears balanced between retaining capital for business expansion and rewarding investors.

Valuation And Market Expectations

With a market capitalization of CNY 68.49 billion and beta of 0.801, the market prices the stock with moderate volatility expectations relative to the broader market. The valuation reflects investor expectations for steady performance in China's evolving financial services landscape, accounting for both growth opportunities and regulatory risks.

Strategic Advantages And Outlook

The company benefits from its comprehensive service platform and established regional presence in China's growing financial markets. Strategic advantages include diversified revenue streams and regulatory compliance expertise. The outlook remains contingent on market conditions, regulatory developments, and the company's ability to navigate competitive pressures while capturing opportunities in China's financial sector expansion.

Sources

Company annual reportsStock exchange disclosuresFinancial regulatory 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