investorscraft@gmail.com

Intrinsic ValueBank of Zhengzhou Co., Ltd. (6196.HK)

Previous CloseHK$1.13
Intrinsic Value
Upside potential
Previous Close
HK$1.13

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 Zhengzhou Co., Ltd. operates as a regional commercial bank headquartered in Henan Province, China, providing a comprehensive suite of financial services through its Corporate Banking, Retail Banking, and Treasury Business segments. Its core revenue model is primarily driven by net interest income from loans and advances, supplemented by fee-based income from services like trade finance, wealth management, and settlement operations. The bank serves a diverse clientele including corporations, government agencies, financial institutions, and retail customers, with a strong physical presence of 14 branches and 161 sub-branches across key cities in its home province. Operating in the highly competitive and regulated Chinese banking sector, it maintains a focused regional strategy rather than national expansion, positioning itself as a key financial intermediary for local economic development. Its market position is that of a mid-tier city commercial bank, leveraging deep regional knowledge and customer relationships to compete against larger state-owned banks and other joint-stock commercial banks, while navigating the specific economic dynamics and opportunities within Henan Province.

Revenue Profitability And Efficiency

The bank reported revenue of HKD 11.71 billion for the period, with net income reaching HKD 1.88 billion. This translates to a net profit margin of approximately 16%, indicating reasonable profitability after accounting for interest expenses and provisioning. The efficiency of its operations is supported by a substantial operating cash flow of HKD 8.77 billion, which significantly exceeds its capital expenditure requirements.

Earnings Power And Capital Efficiency

Diluted earnings per share stood at HKD 0.15, reflecting the bank's earnings power on its large share base. The strong operating cash flow generation, which is nearly five times net income, highlights robust underlying earnings quality and efficient capital recycling from its core lending and treasury activities, supporting reinvestment and dividend capacity.

Balance Sheet And Financial Health

The bank maintains a solid liquidity position with cash and equivalents of HKD 44.79 billion. Total debt is reported at HKD 6.99 billion, which appears manageable relative to its equity base and cash holdings. The balance sheet structure is typical for a commercial bank, with a large loan book funded primarily by customer deposits.

Growth Trends And Dividend Policy

The company has demonstrated a shareholder returns policy, distributing a dividend of HKD 0.0219 per share. Future growth will likely be tied to regional economic conditions in Henan Province, loan book expansion, and net interest margin management within China's monetary policy environment.

Valuation And Market Expectations

With a market capitalization of approximately HKD 18.66 billion, the bank's valuation reflects its regional focus and mid-tier status within the Chinese banking sector. A beta of 0.297 suggests the market perceives it as less volatile than the broader market, potentially due to its stable business model and regulatory environment.

Strategic Advantages And Outlook

The bank's key advantage is its entrenched presence and deep customer relationships within Henan Province. Its outlook is intrinsically linked to regional economic development and its ability to navigate interest rate cycles, regulatory changes, and competition while maintaining asset quality. Success will depend on prudent risk management and digital transformation initiatives.

Sources

Company DescriptionPublic Financial 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