investorscraft@gmail.com

Intrinsic ValueHuatai Securities Co., Ltd. (6886.HK)

Previous CloseHK$18.64
Intrinsic Value
Upside potential
Previous Close
HK$18.64

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

Huatai Securities operates as a comprehensive securities firm within China's financial services sector, providing a diversified suite of capital market activities. Its core revenue model integrates brokerage services, investment banking, asset management, and proprietary trading across equities, bonds, and derivatives. The company serves retail investors, institutions, corporations, and government entities, generating fees from transactions, underwriting, advisory services, and margin financing. Operating in a highly competitive and regulated environment, Huatai has established a strong market position as one of China's leading securities companies, leveraging its extensive service portfolio and nationwide presence. Its integrated platform allows for cross-selling opportunities and stable revenue streams through market cycles, while its international operations provide additional growth avenues beyond domestic markets.

Revenue Profitability And Efficiency

Huatai generated HKD 42.5 billion in revenue with net income of HKD 15.4 billion, demonstrating strong profitability with a net margin of approximately 36%. The company's operational efficiency is reflected in its diversified revenue streams across brokerage, investment banking, and asset management services. Operating cash flow of HKD 68.2 billion significantly exceeded net income, indicating robust cash generation from core operations.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of HKD 1.62, supported by substantial earnings power from its diversified financial services platform. Strong operating cash flow generation relative to net income highlights efficient capital deployment across its business segments. The negative capital expenditures suggest net divestments or reduced investment in fixed assets, focusing capital on higher-return financial activities.

Balance Sheet And Financial Health

Huatai maintains a strong liquidity position with HKD 387.5 billion in cash and equivalents against HKD 73.7 billion in total debt, indicating conservative leverage. The substantial cash reserves provide flexibility for market operations and client financing activities. The balance sheet structure supports the capital-intensive nature of securities trading and margin lending businesses.

Growth Trends And Dividend Policy

The company paid a dividend of HKD 0.40 per share, representing a payout ratio of approximately 25% based on diluted EPS. This balanced approach returns capital to shareholders while retaining earnings for business expansion. Growth prospects are tied to China's capital market development, financial innovation, and international expansion opportunities.

Valuation And Market Expectations

With a market capitalization of HKD 175.1 billion, the company trades at approximately 11.4 times earnings, reflecting market expectations for steady performance in China's financial sector. The beta of 0.58 indicates lower volatility compared to the broader market, suggesting perceived stability in its business model amid market fluctuations.

Strategic Advantages And Outlook

Huatai's integrated financial services platform and established market position provide competitive advantages in China's evolving capital markets. The company's diversified revenue base and strong balance sheet position it to capitalize on market opportunities while navigating regulatory changes and economic cycles. Its international presence offers additional growth potential beyond domestic markets.

Sources

Company description and financial data providedHong Kong Stock Exchange filingsAnnual reports

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