investorscraft@gmail.com

Intrinsic ValueEverbright Securities Company Limited (6178.HK)

Previous CloseHK$8.88
Intrinsic Value
Upside potential
Previous Close
HK$8.88

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

Everbright Securities operates as a comprehensive financial services provider within China's capital markets sector, offering a diversified portfolio of investment banking, wealth management, and institutional services. Its core revenue model is commission and fee-based, derived from brokerage, underwriting, asset management, and proprietary trading activities. The company functions as a critical intermediary in the financial ecosystem, facilitating capital allocation for corporations and investment opportunities for retail and institutional clients. Everbright maintains a significant market position as a mid-to-large-sized securities firm, competing with both state-owned and private peers in a highly regulated and cyclical industry. Its integrated service platform allows it to capture value across various market conditions, though its performance remains closely tied to domestic equity market sentiment and regulatory developments governing financial institutions in China.

Revenue Profitability And Efficiency

For the fiscal year, the company reported revenue of HKD 9.48 billion and net income of HKD 3.06 billion, translating to a healthy net profit margin of approximately 32.2%. This indicates effective cost management relative to its top-line performance. The diluted EPS of HKD 0.56 reflects the earnings distributed across its substantial share base, demonstrating operational scalability within its business segments.

Earnings Power And Capital Efficiency

Strong operating cash flow of HKD 36.38 billion significantly outstripped net income, highlighting robust cash generation from its brokerage and financing activities. This substantial cash inflow, coupled with modest capital expenditures of HKD -372 million, underscores a capital-light model that efficiently converts accounting profits into liquid resources, supporting further investment and client lending operations.

Balance Sheet And Financial Health

The firm maintains a solid liquidity position with cash and equivalents of HKD 137.12 billion against total debt of HKD 29.04 billion, indicating a conservative leverage profile. This strong balance sheet provides a significant buffer against market volatility and supports its margin lending and proprietary trading activities without excessive financial risk.

Growth Trends And Dividend Policy

The company has demonstrated a commitment to shareholder returns, distributing a dividend of HKD 0.2166 per share. This payout, against an EPS of HKD 0.56, suggests a dividend policy aimed at providing income while retaining capital for growth initiatives in its expanding financial services offerings, subject to market conditions and regulatory capital requirements.

Valuation And Market Expectations

With a market capitalization of approximately HKD 89.41 billion, the market values the firm at a P/E multiple derived from its current earnings. A beta of 0.647 indicates that the stock is perceived as less volatile than the broader market, reflecting its established business model and the defensive nature of its diversified financial operations within the sector.

Strategic Advantages And Outlook

Everbright's key advantage lies in its integrated service platform and established presence in China's financial markets. Its outlook is intrinsically linked to domestic economic growth, capital market reforms, and regulatory policies. The ability to navigate these factors while maintaining operational efficiency will be crucial for sustaining its competitive position and profitability in the evolving financial landscape.

Sources

Company DescriptionProvided Financial 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