investorscraft@gmail.com

Intrinsic ValueChina CITIC Bank Corporation Limited (601998.SS)

Previous Close$7.19
Intrinsic Value
Upside potential
Previous Close
$7.19

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 CITIC Bank operates as a comprehensive commercial bank providing diverse financial services primarily within China's competitive banking sector. The institution generates revenue through three core segments: Corporate Banking, Personal Banking, and Treasury Operations, offering traditional deposit-taking, lending services, and sophisticated capital markets activities. Its service portfolio encompasses corporate and personal loans, securities agency, remittance, settlement, guarantee services, investment banking, and international financial solutions, complemented by asset management and finance leasing operations. The bank maintains a substantial physical presence with over 1,400 outlets and extensive self-service infrastructure, strategically positioning itself to serve corporations, government agencies, non-financial institutions, and individual customers while focusing particularly on micro and small enterprises. As a subsidiary of CITIC Corporation Limited, it benefits from established corporate relationships and brand recognition within China's vast financial ecosystem, competing in a highly regulated environment while navigating economic cycles and monetary policy shifts.

Revenue Profitability And Efficiency

The bank reported robust revenue of CNY 152.6 billion with strong profitability demonstrated by net income of CNY 68.6 billion, reflecting effective margin management and operational efficiency. The diluted EPS of CNY 1.20 indicates solid earnings generation per share, though negative operating cash flow of CNY -181.0 billion suggests significant lending activity or treasury operations impacting cash positions during the period.

Earnings Power And Capital Efficiency

With substantial net income of CNY 68.6 billion, the bank demonstrates considerable earnings power from its diversified banking operations. The negative operating cash flow primarily reflects the nature of banking operations where loan growth and treasury activities can significantly impact cash positions, while capital expenditures of CNY -18.8 billion indicate ongoing investment in operational infrastructure.

Balance Sheet And Financial Health

The bank maintains a strong liquidity position with cash and equivalents of CNY 887.5 billion, supporting its lending operations and financial stability. Total debt of CNY 2.76 trillion reflects the institution's leverage profile typical for commercial banks, where deposit-taking and borrowing activities fund loan portfolios and investment operations in the normal course of business.

Growth Trends And Dividend Policy

The bank demonstrates a shareholder-friendly approach through its dividend distribution of CNY 0.3547 per share, providing income to investors while retaining capital for growth initiatives. The institution's extensive branch network and diverse service offerings position it to capitalize on China's financial services expansion, though specific growth rates would require additional historical context for proper trend analysis.

Valuation And Market Expectations

Trading with a market capitalization of approximately CNY 414.1 billion, the bank's valuation reflects its position within China's regional banking sector. The beta of 0.387 indicates lower volatility compared to the broader market, suggesting investor perception of relative stability within the financial services industry amid economic fluctuations.

Strategic Advantages And Outlook

As a subsidiary of CITIC Corporation Limited, the bank benefits from established corporate relationships and group synergies that enhance its competitive positioning. Its comprehensive service offerings and extensive physical network provide strategic advantages in serving both corporate and retail segments, though future performance will depend on China's economic conditions, regulatory environment, and monetary policy developments.

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