investorscraft@gmail.com

Intrinsic ValueJilin Jiutai Rural Commercial Bank Corporation Limited (6122.HK)

Previous CloseHK$0.41
Intrinsic Value
Upside potential
Previous Close
HK$0.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Jilin Jiutai Rural Commercial Bank Corporation Limited operates as a regional commercial bank providing a comprehensive suite of financial services primarily within Jilin Province, China. Its core revenue model is centered on traditional banking activities, generating income through net interest margins from its loan portfolio and fees from various financial services. The bank strategically serves three key customer segments: corporate clients, retail consumers, and small-to-medium enterprises (SMEs), with a notable focus on agricultural financing and support for local economic development initiatives. This positions it as a crucial financial intermediary in its regional market, catering to the specific needs of a predominantly rural and semi-urban customer base. Its operations are divided into Corporate Banking, Retail Banking, and Treasury Operations, allowing for specialized service delivery and risk management. The institution maintains a physical presence with a network of branches and self-service facilities, complementing its digital offerings like e-banking, to ensure accessibility and competitive service delivery within its operating region.

Revenue Profitability And Efficiency

The bank reported revenue of HKD 4.94 billion for FY 2023. Profitability was challenged, with net income of HKD 168.3 million, indicating significant pressure on margins or elevated operating costs. The negative operating cash flow of HKD 864.8 million suggests potential liquidity management issues or substantial changes in its loan and deposit portfolios during the period, impacting operational efficiency.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.0332, reflecting modest earnings power relative to its share count. The negative operating cash flow, significantly impacted by a HKD 88.6 million capital expenditure outflow, points to potential inefficiencies in converting accounting profits into cash, a critical metric for assessing the sustainability of a financial institution's operations and its capital allocation effectiveness.

Balance Sheet And Financial Health

The bank maintains a strong liquidity position with cash and equivalents of HKD 39.67 billion. Total debt is reported at HKD 3.75 billion. The substantial cash holdings relative to its debt obligations suggest a conservative balance sheet structure with a high degree of financial flexibility, which is crucial for weathering economic cycles and meeting regulatory capital requirements in the banking sector.

Growth Trends And Dividend Policy

No dividend was distributed for the period, as indicated by a dividend per share of HKD 0. This conservative capital return policy likely reflects a strategic priority to retain earnings to bolster capital reserves, support future lending growth, or navigate a challenging operating environment, rather than providing immediate returns to shareholders.

Valuation And Market Expectations

With a market capitalization of approximately HKD 2.08 billion, the market valuation appears low relative to the bank's reported revenue. A negative beta of -0.155 suggests the stock's price movements have historically been inversely correlated with the broader market, which is unusual and may indicate it is perceived by investors as a defensive or non-cyclical holding within its regional context.

Strategic Advantages And Outlook

The bank's strategic advantage lies in its deep regional presence and focus on serving the underbanked rural and SME sectors in Jilin Province. Its outlook is tied to the economic health of its regional market and its ability to manage credit risk effectively. The strong liquidity position provides a buffer, but improving profitability and cash flow generation will be key challenges for sustainable long-term growth.

Sources

Company Annual ReportHong Kong Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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