investorscraft@gmail.com

Intrinsic ValueChina Merchants Securities Co., Ltd. (6099.HK)

Previous CloseHK$14.62
Intrinsic Value
Upside potential
Previous Close
HK$14.62

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 Merchants Securities operates as a comprehensive securities firm in China, providing a full suite of financial services across four core segments. Its Wealth Management and Institutional Business serves retail and institutional clients with brokerage, margin financing, and prime brokerage services, while its Investment Banking division handles equity and debt underwriting, M&A advisory, and structured financing. The Investment Management segment offers collective and specialized asset management products, and the Investment and Trading segment engages in proprietary trading across equities, fixed income, commodities, and derivatives. As a subsidiary of the state-owned China Merchants Group, the company benefits from a strong brand and extensive network, positioning it as a mid-to-top-tier player in China's highly competitive and regulated capital markets landscape. Its integrated model allows it to capture synergies across the investment value chain, serving corporate, institutional, and individual investors in one of the world's largest and fastest-growing financial markets.

Revenue Profitability And Efficiency

The company reported robust financial performance with revenue of HKD 19.4 billion and net income of HKD 10.4 billion, translating to a high net profit margin of approximately 53.5%. This indicates strong operational efficiency and effective cost management within its diversified business segments, allowing it to convert a significant portion of top-line growth into bottom-line profitability in a cyclical industry.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 1.13 and substantial operating cash flow of HKD 54.7 billion, the firm demonstrates strong earnings generation capacity. The negative capital expenditures suggest net divestments or reduced investment in fixed assets, typical for service-oriented financial firms that prioritize financial investments over physical infrastructure.

Balance Sheet And Financial Health

The balance sheet shows strong liquidity with HKD 286.2 billion in cash and equivalents against total debt of HKD 118.6 billion, indicating a comfortable liquidity position. The company maintains a solid financial foundation with ample resources to meet obligations and pursue strategic opportunities in volatile market conditions.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly approach with a dividend per share of HKD 0.543, representing a payout ratio of approximately 48% based on reported EPS. This balanced capital allocation strategy supports both investor returns and retained earnings for business growth and market expansion initiatives.

Valuation And Market Expectations

With a market capitalization of approximately HKD 167.2 billion and a beta of 0.735, the market prices the stock with lower volatility than the broader market. The valuation reflects expectations for steady performance with moderate growth prospects in China's evolving capital markets environment.

Strategic Advantages And Outlook

The company benefits from its affiliation with China Merchants Group, providing brand strength and client relationships. Its comprehensive service offering across brokerage, investment banking, and asset management creates cross-selling opportunities. The outlook remains tied to China's capital market development, regulatory environment, and economic conditions affecting investor activity and financial services demand.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsAnnual Report equivalent 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