investorscraft@gmail.com

Intrinsic ValueChina Galaxy Securities Co., Ltd. (6881.HK)

Previous CloseHK$10.52
Intrinsic Value
Upside potential
Previous Close
HK$10.52

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 Galaxy Securities operates as a comprehensive securities firm in China, providing a full suite of financial services including brokerage, investment banking, asset management, and proprietary trading. Its core revenue model is diversified across commission-based brokerage fees, interest income from margin financing, underwriting fees, and returns from its own investment activities. The firm is deeply embedded in China's capital markets ecosystem, serving a broad client base from retail investors to large corporations and institutions. It maintains a significant physical presence with hundreds of branches, which supports its extensive retail network and strengthens its brand recognition. As a state-backed entity under China Galaxy Financial Holdings, it benefits from stable ownership and a strong reputation in the domestic market. The company competes in a highly regulated and competitive industry, where scale, regulatory relationships, and product breadth are critical advantages for capturing market share and driving sustainable profitability.

Revenue Profitability And Efficiency

The firm reported revenue of HKD 22.6 billion with a net income of HKD 10.0 billion, reflecting a robust net margin of approximately 44%. This high profitability indicates strong operational efficiency and effective cost management across its diversified business segments, though revenue streams remain susceptible to capital market volatility and trading activity levels.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 0.81, demonstrating solid earnings generation. However, operating cash flow was negative HKD 6.5 billion, which is not uncommon for securities firms due to fluctuations in trading positions and client margin activities. The firm's capital allocation supports both operational needs and strategic investments.

Balance Sheet And Financial Health

The balance sheet shows substantial liquidity with HKD 204.0 billion in cash and equivalents against total debt of HKD 160.1 billion. This conservative leverage profile and high liquidity position provide financial stability and capacity to navigate market downturns, supporting its brokerage and lending operations effectively.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.31 per share, indicating a commitment to shareholder returns. Growth is inherently tied to capital market performance in China, with opportunities driven by market expansion, financial innovation, and increasing domestic investor participation, though cyclicality remains a key factor.

Valuation And Market Expectations

With a market capitalization of approximately HKD 174.9 billion and a beta of 0.61, the market prices the stock with lower volatility than the broader market. This suggests investor perception of relative stability, possibly due to its state backing and diversified revenue base in China's financial sector.

Strategic Advantages And Outlook

Key advantages include its extensive branch network, state affiliation, and full-service platform. The outlook depends on China's economic policies, capital market reforms, and retail investor sentiment. The firm is well-positioned to benefit from long-term financial market development but must navigate regulatory changes and competitive pressures.

Sources

Company DescriptionFinancial Data Provided

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