investorscraft@gmail.com

Intrinsic ValueCITIC Securities Company Limited (6030.HK)

Previous CloseHK$29.24
Intrinsic Value
Upside potential
Previous Close
HK$29.24

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

CITIC Securities operates as China's leading comprehensive securities firm, providing a full spectrum of financial services across investment banking, brokerage, trading, asset management, and alternative investments. The company serves institutional and retail clients through equity and debt financing, securities broking, margin financing, derivatives trading, and fund management services. As a dominant player in China's capital markets, CITIC leverages its extensive regulatory expertise, nationwide branch network, and strong government relationships to maintain market leadership. The firm's integrated platform allows cross-selling opportunities across its diverse business segments, creating synergistic advantages in serving corporate clients' capital raising needs while providing wealth management solutions to investors. CITIC's scale and comprehensive service offering position it as a key intermediary in China's financial system, benefiting from the country's capital market liberalization and growing institutional participation.

Revenue Profitability And Efficiency

CITIC Securities generated HKD 63.7 billion in revenue with net income of HKD 21.7 billion, demonstrating strong profitability with a net margin of approximately 34%. The company's diversified revenue streams across investment banking, brokerage, and asset management provide stability against market volatility. Operating cash flow of HKD 172.6 billion significantly exceeded net income, indicating high-quality earnings and efficient working capital management across its financial operations.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 1.41, reflecting effective capital allocation across its various business segments. Strong operating cash generation relative to earnings underscores the firm's ability to monetize its financial services while maintaining conservative accounting practices. The capital-intensive nature of securities trading and market-making activities is balanced by high-return investment banking and asset management services.

Balance Sheet And Financial Health

CITIC maintains a robust balance sheet with HKD 370.6 billion in cash and equivalents against total debt of HKD 188.3 billion, providing substantial liquidity for market operations and client financing activities. The company's leverage ratio appears conservative for a securities firm, supporting its risk management framework and regulatory capital requirements. Strong liquidity positions the firm to capitalize on market opportunities while weathering financial market volatility.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing HKD 0.57 per share while retaining sufficient capital for business expansion. Growth prospects are tied to China's capital market development, financial liberalization, and increasing institutional participation. The dividend payout represents a balanced approach between returning capital to shareholders and funding strategic initiatives in a capital-intensive industry.

Valuation And Market Expectations

With a market capitalization of approximately HKD 470.6 billion, the market values CITIC Securities as China's premier investment bank and securities firm. The beta of 0.886 indicates moderate sensitivity to market movements, reflecting the diversified nature of its revenue streams. Valuation metrics incorporate expectations for continued leadership in China's evolving capital markets and financial services sector.

Strategic Advantages And Outlook

CITIC's competitive advantages include its scale, comprehensive license portfolio, and entrenched relationships with both corporate clients and institutional investors. The company is well-positioned to benefit from China's financial market reforms, internationalization of the yuan, and growing domestic wealth management needs. Regulatory expertise and strong risk management frameworks provide stability in navigating China's evolving financial landscape while capturing growth opportunities.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial statements

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