investorscraft@gmail.com

Intrinsic ValueBank of Guiyang Co.,Ltd. (601997.SS)

Previous Close$5.81
Intrinsic Value
Upside potential
Previous Close
$5.81

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 Guiyang operates as a regional commercial bank headquartered in Guiyang, China, providing comprehensive financial services primarily within its regional footprint. The institution generates revenue through traditional banking activities including deposit-taking, lending operations, credit card services, and various fee-based financial products. Its core business model centers on net interest margin from loans and investments, supplemented by non-interest income from payment services, investment banking, and insurance agency operations. The bank maintains a focused regional strategy, serving both retail customers and commercial clients with tailored financial solutions while operating in China's competitive and highly regulated banking sector. As a regional player, it leverages local market knowledge to compete against larger national banks while facing pressure from digital financial services disruption. The bank's market position reflects its established presence in Guiyang and surrounding regions, where it maintains relationships with local businesses and consumers.

Revenue Profitability And Efficiency

The bank reported revenue of approximately CNY 9.58 billion with net income reaching CNY 5.16 billion, indicating strong profitability metrics. The significant net income relative to revenue suggests efficient operations and effective margin management. The negative operating cash flow of CNY -2.62 billion requires careful analysis in the context of banking operations where cash flow patterns differ substantially from non-financial corporations.

Earnings Power And Capital Efficiency

With diluted EPS of CNY 1.35, the bank demonstrates solid earnings generation capacity. The relationship between net income and total assets would provide deeper insight into capital efficiency, though specific asset quality metrics are not provided. The bank's ability to maintain profitability amid China's evolving economic landscape reflects its operational effectiveness.

Balance Sheet And Financial Health

The balance sheet shows CNY 35.27 billion in cash and equivalents against total debt of CNY 199.64 billion, reflecting typical banking leverage ratios. The capital structure appears aligned with regulatory requirements for regional banks in China. The substantial debt position primarily represents customer deposits and interbank borrowing, consistent with banking industry norms.

Growth Trends And Dividend Policy

The bank maintains a dividend policy with CNY 0.29 per share distribution, indicating commitment to shareholder returns. Growth prospects are tied to regional economic development in Guiyang and surrounding areas. The bank's ability to expand its loan portfolio while maintaining asset quality will be crucial for future growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CNY 21.83 billion, the bank trades at metrics typical for regional Chinese banks. The beta of 0.44 suggests lower volatility compared to broader market indices, reflecting investor perception of stable regional banking operations. Valuation multiples should be assessed relative to peer regional banks in China.

Strategic Advantages And Outlook

The bank's strategic advantage lies in its deep regional presence and understanding of local market dynamics in Guiyang. Challenges include competition from larger national banks and digital financial platforms. The outlook depends on regional economic growth, regulatory environment, and the bank's ability to adapt to technological changes while maintaining asset quality.

Sources

Company financial reportsStock exchange 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