investorscraft@gmail.com

Intrinsic ValueBank of Guizhou Co., Ltd. (6199.HK)

Previous CloseHK$0.99
Intrinsic Value
Upside potential
Previous Close
HK$0.99

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 Guizhou operates as a regional commercial bank serving China's Guizhou province through three core segments: Corporate Banking, Retail Banking, and Financial Markets. The institution generates revenue primarily through net interest income from loans and advances, supplemented by fee-based services including trade financing, wealth management, and settlement services. Its strategic focus includes serving micro and small enterprises alongside individual customers with products such as residential mortgages, consumption loans, and credit cards. Operating within China's competitive regional banking sector, the bank maintains a concentrated geographic footprint with eight branches as of 2021, positioning itself as a key financial intermediary for local economic development. This focused approach allows it to cultivate deep customer relationships within its regional market while navigating the broader challenges of China's financial services landscape, including regulatory changes and economic fluctuations.

Revenue Profitability And Efficiency

The bank generated HKD 7.87 billion in revenue with net income of HKD 3.78 billion, reflecting a robust net profit margin of approximately 48%. This indicates strong operational efficiency in its core lending and banking services, though the negative operating cash flow of HKD 4.96 billion requires careful monitoring in the context of its banking operations and liquidity management strategies.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.25 and substantial net income generation, the bank demonstrates solid earnings capacity relative to its equity base. The negative operating cash flow position, while unusual for a banking institution, may reflect specific period-end balance sheet movements rather than operational performance concerns, given its profitable operations.

Balance Sheet And Financial Health

The bank maintains HKD 8.16 billion in cash and equivalents against total debt of HKD 9.00 billion, indicating adequate liquidity coverage. The balance sheet structure appears typical for a regional bank, with lending activities funded through customer deposits and interbank borrowing, though specific asset quality metrics would provide deeper insight into financial stability.

Growth Trends And Dividend Policy

The bank distributed a dividend of HKD 0.055 per share, representing a payout ratio of approximately 22% based on current EPS. This balanced approach returns capital to shareholders while retaining earnings for potential expansion and strengthening the capital base, though specific growth rates require multi-year data for proper trend analysis.

Valuation And Market Expectations

Trading with a market capitalization of HKD 16.63 billion and a negative beta of -0.182, the market appears to value the bank as a defensive regional play. The valuation reflects expectations for stable regional banking operations with lower correlation to broader market movements, though comprehensive peer analysis would provide better context.

Strategic Advantages And Outlook

The bank's deep regional presence in Guizhou province provides localized market knowledge and customer relationships. Its focus on micro and small enterprise lending aligns with China's economic development priorities, though success depends on maintaining asset quality and navigating regional economic conditions amid broader Chinese banking sector challenges.

Sources

Company descriptionFinancial metrics providedHong Kong Stock Exchange filings

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