investorscraft@gmail.com

Intrinsic ValueChina Zheshang Bank Co., Ltd (601916.SS)

Previous Close$2.91
Intrinsic Value
Upside potential
Previous Close
$2.91

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 Zheshang Bank Co., Ltd. operates as a regional commercial bank headquartered in Hangzhou, providing a comprehensive suite of financial services across Mainland China. Its core revenue model is built on traditional banking activities, generating income from net interest margins on loans and advances, as well as fees from intermediary services. The bank is strategically segmented into Corporate Banking, Retail Banking, and Treasury Operations, catering to a diverse clientele of individuals, corporations, and government entities. This diversified approach allows it to capture value across different economic cycles and customer needs. With a network of 288 branches spread across 21 provinces and Hong Kong, the bank maintains a strong regional presence, particularly within the Yangtze River Delta economic zone. Its market position is that of a mid-sized, agile player focused on serving the financing needs of local businesses and retail customers, differentiating itself through personalized service and deep regional knowledge in a highly competitive and regulated sector.

Revenue Profitability And Efficiency

The bank reported revenue of CNY 39.41 billion for the period, demonstrating its core operating scale. Profitability was robust, with net income reaching CNY 15.19 billion. This translates to a net profit margin of approximately 38.5%, indicating strong efficiency in converting revenue into bottom-line earnings, which is a key metric for assessing banking performance in a competitive interest rate environment.

Earnings Power And Capital Efficiency

The bank's earnings power is reflected in a diluted EPS of CNY 0.52. A negative operating cash flow of CNY -120.48 billion is typical for a growing bank, primarily reflecting significant loan book expansion and interbank lending activities that are not fully captured by operating cash flow under indirect method accounting, rather than underlying profitability issues.

Balance Sheet And Financial Health

Financial health appears solid with a substantial cash and equivalents position of CNY 218.38 billion, providing strong liquidity. The reported total debt of zero is atypical for a bank and may indicate the data excludes customer deposits and interbank borrowings, which are core liabilities for financial institutions. A beta of 0.549 suggests lower volatility than the broader market.

Growth Trends And Dividend Policy

The bank has demonstrated a shareholder-friendly capital allocation policy, paying a dividend of CNY 0.156 per share. This provides a tangible return to investors and signals confidence in its sustainable earnings capacity and capital position, supporting its attractiveness to income-focused investors in the financial sector.

Valuation And Market Expectations

With a market capitalization of approximately CNY 81.09 billion and shares outstanding of 27.46 billion, the market assigns a valuation that investors can assess against its earnings and book value. The beta below 1.0 suggests the market perceives it as a less risky investment compared to the overall market, potentially pricing in its regional focus and stable business model.

Strategic Advantages And Outlook

The bank's strategic advantage lies in its entrenched regional presence and understanding of the local economic dynamics in Eastern China. Its outlook is tied to the economic health of its operating region and its ability to manage credit risk and net interest margins effectively amidst monetary policy changes and economic cycles, leveraging its established branch network and customer relationships.

Sources

Company DescriptionPublic Financial 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