investorscraft@gmail.com

Intrinsic ValueChina Everbright Bank Company Limited (6818.HK)

Previous CloseHK$3.26
Intrinsic Value
Upside potential
Previous Close
HK$3.26

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

China Everbright Bank operates as a prominent commercial bank in China, providing a comprehensive suite of financial services across corporate banking, retail banking, and financial markets. Its core revenue model is driven by net interest income from its extensive loan portfolio and fee-based income from wealth management, trade finance, and investment banking services. The bank serves a diverse client base, including corporations, government agencies, and retail customers, through its network of over 1,300 branches concentrated in major economic centers. Operating in the highly competitive Chinese banking sector, it maintains a significant market position as a national joint-stock commercial bank. Its strategic focus on digital transformation, including online and mobile banking platforms, supports its customer engagement and operational reach. The bank's international presence in key financial hubs like Hong Kong, Luxembourg, and Sydney further enhances its cross-border capabilities and market diversification, positioning it as a resilient player in regional banking.

Revenue Profitability And Efficiency

The bank reported revenue of HKD 94.7 billion with net income of HKD 41.7 billion, reflecting a net profit margin of approximately 44%. This indicates strong profitability driven by interest and fee income. Operating cash flow was negative HKD 204.8 billion, which is typical for banks due to lending activities and liquidity management, rather than operational inefficiency.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.71, demonstrating earnings power from its asset base. The bank's capital efficiency is supported by its extensive branch network and diversified service offerings, though specific return metrics like ROE or ROA are not provided in the data to fully assess capital allocation effectiveness.

Balance Sheet And Financial Health

The balance sheet shows robust liquidity with cash and equivalents of HKD 517.6 billion against total debt of HKD 293.1 billion, indicating a strong liquidity position. The bank's capital structure appears stable, supporting its financial health and ability to meet regulatory requirements and customer demands.

Growth Trends And Dividend Policy

Growth is supported by its expanding digital services and branch network. The bank paid a dividend of HKD 0.20561 per share, reflecting a commitment to shareholder returns. Future growth will likely depend on economic conditions in China and the bank's ability to navigate regulatory changes and competitive pressures.

Valuation And Market Expectations

With a market capitalization of approximately HKD 222.7 billion and a beta of 0.41, the bank is perceived as less volatile than the market. Valuation metrics such as P/E or P/B are not calculable from the provided data, but the low beta suggests investor expectations of stability relative to broader market movements.

Strategic Advantages And Outlook

Strategic advantages include a extensive branch network, diversified financial services, and a growing digital footprint. The outlook depends on China's economic trajectory, regulatory environment, and the bank's execution in expanding its retail and corporate banking segments while managing asset quality and interest rate risks.

Sources

Company Annual ReportHong 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