investorscraft@gmail.com

Intrinsic ValueChina International Capital Corporation Limited (601995.SS)

Previous Close$34.53
Intrinsic Value
Upside potential
Previous Close
$34.53

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 International Capital Corporation Limited (CICC) is a premier investment bank and financial services provider operating primarily in Mainland China with a significant international footprint. The firm's diversified revenue model is structured across six core segments: Investment Banking, Equities, Fixed Income, Commodities, and Currencies (FICC), Asset Management, Private Equity, and Wealth Management. This multi-faceted approach allows CICC to capture value across the entire financial services value chain, serving a broad client base that includes corporations, institutional investors, and high-net-worth individuals. As a key player in China's capital markets, CICC holds a prestigious position, often leading major domestic and cross-border transactions. Its deep-rooted presence and strong government ties provide a competitive moat, while its expanding international operations position it to capitalize on the growing integration of Chinese markets with global finance. The company's sophisticated service offerings and research capabilities reinforce its status as a thought leader and a gateway for global investors seeking exposure to China's economic growth.

Revenue Profitability And Efficiency

For the fiscal period, the company reported robust revenue of CNY 19.63 billion, demonstrating its ability to generate significant top-line income from its diversified financial operations. Profitability was strong, with net income reaching CNY 5.69 billion, indicating effective cost management and operational efficiency across its business segments. The firm's operating cash flow was substantially positive at CNY 24.24 billion, far exceeding capital expenditures, highlighting excellent cash conversion from its core business activities.

Earnings Power And Capital Efficiency

The company exhibits solid earnings power, as evidenced by a diluted EPS of CNY 1.04. Its capital efficiency is reflected in the strategic deployment of resources across its investment banking and trading operations. The significant positive operating cash flow, which is a multiple of its net income, underscores the high quality of its earnings and its ability to self-fund growth initiatives and strategic investments without straining liquidity.

Balance Sheet And Financial Health

The balance sheet is characterized by substantial leverage, with total debt of CNY 304.31 billion, which is typical for a large financial institution engaged in market-making and proprietary trading. This is supported by a strong liquidity position, with cash and equivalents of CNY 64.49 billion. The balance between debt and liquid assets suggests a managed approach to financial risk, appropriate for its capital-intensive operations in the securities industry.

Growth Trends And Dividend Policy

The company maintains a conservative but consistent dividend policy, distributing CNY 0.09 per share. This provides a modest return to shareholders while retaining a significant portion of earnings to fund future expansion and solidify its market position. Growth is likely driven by the continued development of China's capital markets and the firm's strategic initiatives to expand its asset management and wealth management offerings.

Valuation And Market Expectations

With a market capitalization of approximately CNY 144.91 billion, the market valuation reflects the company's scale and its pivotal role in China's financial ecosystem. A beta of 0.79 indicates that the stock is perceived as less volatile than the broader market, which may appeal to investors seeking exposure to the Chinese financial sector with a moderate risk profile, pricing in steady, long-term growth expectations.

Strategic Advantages And Outlook

CICC's strategic advantages are rooted in its dominant market position, extensive domestic network, and reputation as a top-tier investment bank in China. Its outlook is intrinsically linked to the health and liberalization of the Chinese economy and capital markets. The company is well-positioned to benefit from trends like financial market reform, rising domestic wealth, and increasing foreign investment inflows, though it remains exposed to regulatory changes and macroeconomic cycles.

Sources

Company DescriptionProvided 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