investorscraft@gmail.com

Intrinsic ValueBank of Jiujiang Co., Ltd. (6190.HK)

Previous CloseHK$1.75
Intrinsic Value
Upside potential
Previous Close
HK$1.75

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

Bank of Jiujiang operates as a regional commercial bank headquartered in Jiangxi Province, China, providing comprehensive financial services through three core segments: Corporate Banking, Retail Banking, and Financial Market Business. The institution generates revenue primarily through net interest income from its diversified loan portfolio and fee-based services, serving individuals, corporations, and small-to-micro enterprises with products including deposits, loans, wealth management, and trade financing. Operating in China's competitive regional banking sector, the bank maintains a focused geographical presence with 275 branches as of 2020, leveraging its deep local market knowledge to serve regional economic development while facing competition from both state-owned banks and larger commercial rivals. Its market position is characterized by its role as a community-focused financial intermediary with particular emphasis on supporting local businesses and retail customers in its operating regions.

Revenue Profitability And Efficiency

The bank generated HKD 9.55 billion in revenue with net income of HKD 744 million, reflecting a net profit margin of approximately 7.8%. Operating cash flow showed a significant outflow of HKD 37.85 billion, primarily due to lending activities and financial market operations typical for banking institutions. The negative capital expenditures of HKD 445 million indicate net disposals of property and equipment during the period.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.26, the bank demonstrates moderate earnings generation relative to its equity base. The negative operating cash flow position is characteristic of banks during periods of loan portfolio expansion, as cash is deployed into interest-earning assets. The institution's core profitability stems from its net interest margin and fee income from various banking services.

Balance Sheet And Financial Health

The bank maintains HKD 13.25 billion in cash and equivalents, providing substantial liquidity coverage. Notably, the company reports zero total debt, indicating a traditional banking model funded primarily through customer deposits rather than wholesale borrowing. This conservative funding structure supports financial stability, though specific capital adequacy ratios would provide deeper insight into regulatory compliance.

Growth Trends And Dividend Policy

The bank maintains a dividend distribution policy with a per-share payment of HKD 0.062, representing a payout ratio of approximately 24% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for business expansion and regulatory capital requirements. Growth prospects are tied to regional economic development in its operating areas and expansion of financial services offerings.

Valuation And Market Expectations

Trading with a market capitalization of HKD 9.54 billion, the bank's valuation reflects investor expectations for regional banking performance in China's evolving financial landscape. The negative beta of -0.142 suggests the stock has exhibited low correlation with broader market movements, potentially offering defensive characteristics. Valuation metrics would benefit from additional banking-specific multiples for comprehensive analysis.

Strategic Advantages And Outlook

The bank's strategic position hinges on its deep regional presence and understanding of local market dynamics in Jiangxi Province. Its focus on serving small and micro enterprises aligns with Chinese policy priorities, potentially providing growth opportunities. Challenges include interest rate margin pressures, economic cyclicality, and competition from digital banking platforms. The outlook depends on regional economic growth and the bank's ability to maintain asset quality while expanding services.

Sources

Company annual reportsHong Kong Stock Exchange filingsFinancial regulatory disclosures

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