investorscraft@gmail.com

Intrinsic ValueBank of China Limited (601988.SS)

Previous Close$5.37
Intrinsic Value
Upside potential
Previous Close
$5.37

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

Bank of China Limited is a globally systemic financial institution and one of China's four major state-owned commercial banks. It operates a comprehensive and diversified banking model, segmented into Corporate Banking, Personal Banking, Treasury Operations, Investment Banking, and Insurance. Its core revenue is derived from net interest income, supplemented by fees from wealth management, trade finance, and investment services. The bank holds a dominant position in serving both corporate clients, including government entities and financial institutions, and a massive retail customer base across China. Its extensive physical network of over 10,000 branches, coupled with a significant international footprint spanning more than 50 countries, provides a formidable competitive moat. This global reach, particularly strong in Hong Kong and Macao, supports its treasury and cross-border business operations, cementing its role as a key facilitator of international trade and capital flows for the Chinese economy.

Revenue Profitability And Efficiency

The bank reported robust revenue of CNY 531.3 billion for the period, demonstrating its massive scale. Profitability is strong, with net income reaching CNY 237.8 billion, translating to a healthy net profit margin. The negative operating cash flow of CNY -682.0 billion is typical for a commercial bank, reflecting significant lending growth and changes in interbank activities rather than operational inefficiency.

Earnings Power And Capital Efficiency

The bank exhibits substantial earnings power, generating diluted earnings per share of CNY 0.75. Its core operations are capital intensive, as evidenced by the significant scale of its total assets and liabilities. The efficiency of its capital deployment is primarily measured through net interest margins and return on assets, which are standard metrics for evaluating a bank of this size and complexity.

Balance Sheet And Financial Health

The balance sheet is characterized by substantial scale, with cash and equivalents of CNY 4.14 trillion providing strong liquidity. Total debt of CNY 7.24 trillion is commensurate with its deposit-taking and lending operations. As a systemically important bank, its financial health is closely tied to asset quality, capital adequacy ratios, and regulatory oversight, which are not fully detailed in the provided dataset.

Growth Trends And Dividend Policy

The bank maintains a shareholder-friendly dividend policy, distributing CNY 0.2424 per share. Its growth is intrinsically linked to the expansion of the Chinese economy, credit demand, and its ability to manage non-performing loans. Long-term trends will be influenced by interest rate environments, regulatory changes, and its success in digital transformation and international business development.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.61 trillion, the market valuation reflects its status as a large-cap, state-backed financial pillar. The low beta of 0.284 indicates the stock is perceived as less volatile than the broader market, often characteristic of a defensive, dividend-yielding investment within the financial sector.

Strategic Advantages And Outlook

Key strategic advantages include its sovereign backing, vast domestic branch network, and leading international presence. The outlook is tied to macroeconomic conditions in China, the stability of the property sector, and the bank's execution in navigating digital disruption and evolving regulatory requirements, including green finance initiatives.

Sources

Company Annual Report (10-K Equivalent)Public Financial Disclosures

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