investorscraft@gmail.com

Intrinsic ValueChina Industrial Securities International Financial Group Limited (6058.HK)

Previous CloseHK$0.50
Intrinsic Value
Upside potential
Previous Close
HK$0.50

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 Industrial Securities International Financial Group Limited operates as a diversified financial services conglomerate in Hong Kong, serving as the international arm of its mainland Chinese parent company. The firm generates revenue through five distinct segments: brokerage services encompassing securities, futures, and options trading; margin financing and loan provision; corporate finance advisory including underwriting and sponsorship; asset management for funds and discretionary accounts; and proprietary trading of financial products. This multi-faceted approach positions the company within the competitive Hong Kong financial hub, leveraging its affiliation with Industrial Securities to capture cross-border capital flows and serve clients seeking exposure to Chinese markets. Its business model relies heavily on trading volumes, fee-based advisory services, and interest income from financing activities, making its performance sensitive to market sentiment and regulatory changes in both Hong Kong and mainland China.

Revenue Profitability And Efficiency

The company reported revenue of HKD 567.8 million with net income of HKD 108.1 million, translating to a net profit margin of approximately 19%. This indicates reasonable efficiency in converting top-line performance into bottom-line results, though the absolute revenue base remains modest for a financial services firm operating in a major market like Hong Kong.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.0231, reflecting the company's earnings capacity relative to its substantial share count. The strong operating cash flow of HKD 2.40 billion significantly exceeded net income, suggesting healthy cash generation from operations, though this must be viewed in context of the firm's financing activities and balance sheet structure.

Balance Sheet And Financial Health

The balance sheet shows HKD 1.96 billion in cash against total debt of HKD 8.99 billion, indicating significant leverage common in financial services. The debt load appears substantial relative to the company's market capitalization of HKD 2.36 billion, suggesting a highly leveraged capital structure that warrants careful monitoring of interest coverage and liquidity positions.

Growth Trends And Dividend Policy

The company maintained a dividend per share of HKD 0.01, providing a modest return to shareholders. Growth prospects are tied to Hong Kong's financial market activity and cross-border investment flows between China and international markets, which can be volatile based on economic conditions and regulatory developments.

Valuation And Market Expectations

Trading with a market capitalization of HKD 2.36 billion and a beta of 0.093, the stock exhibits low volatility relative to the market. The current valuation reflects market expectations for steady but modest growth, with investors likely pricing in the challenges of operating a mid-sized financial services firm in a competitive market.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its affiliation with Industrial Securities, providing access to mainland Chinese clients and deal flow. Its outlook depends on Hong Kong's role as a financial gateway to China, though it faces intense competition from larger international and local financial institutions operating in the same market space.

Sources

Company financial reportsHong Kong Stock Exchange 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