investorscraft@gmail.com

Intrinsic ValueChina Bohai Bank Co., Ltd. (9668.HK)

Previous CloseHK$0.91
Intrinsic Value
Upside potential
Previous Close
HK$0.91

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 Bohai Bank operates as a regional commercial bank headquartered in Tianjin, providing a comprehensive suite of financial services across the People's Republic of China. Its core revenue model is built on traditional banking activities, generating income from net interest margins on its loan portfolio and fees from its diverse service offerings. The bank serves both retail and corporate clients with products including deposits, loans, wealth management, trade finance, and digital banking solutions, positioning itself within the competitive Chinese regional banking sector. It maintains a distinct focus on serving micro and small-sized enterprises, a strategic segment that supports local economic development. With a network of 289 outlets as of its latest report, the bank has established a solid regional presence, primarily in Northern China, leveraging its proximity to the Bohai Economic Rim. Its market position is that of a mid-sized player, competing with larger state-owned banks and other joint-stock commercial banks by emphasizing personalized customer service and targeted financial products for its regional client base.

Revenue Profitability And Efficiency

The bank reported revenue of HKD 25.07 billion with net income of HKD 5.26 billion, indicating a net profit margin of approximately 21%. This demonstrates reasonable profitability, though the negative operating cash flow of HKD -30.05 billion requires careful analysis of its lending activities and deposit fluctuations, which is common in banking cash flow statements due to the classification of loan originations and repayments.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.24, the bank maintains modest earnings power. The significant negative operating cash flow primarily reflects substantial loan disbursements and changes in operating assets and liabilities, which is typical for growing banks expanding their loan portfolios rather than indicating fundamental operational weakness.

Balance Sheet And Financial Health

The bank maintains a solid liquidity position with HKD 92.21 billion in cash and equivalents against total debt of HKD 61.71 billion. This conservative balance sheet structure provides adequate buffer against potential credit losses and supports the bank's ongoing lending operations while maintaining regulatory capital requirements.

Growth Trends And Dividend Policy

The bank currently maintains a conservative dividend policy with no dividend distribution, opting to retain earnings to support future growth and strengthen its capital base. This approach is consistent with many regional Chinese banks focusing on balance sheet expansion and regulatory capital preservation.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 20.07 billion and a beta of 0.895, the bank is valued as a moderate-risk financial institution. The market appears to price it as a typical regional bank with stable but modest growth prospects in the competitive Chinese banking landscape.

Strategic Advantages And Outlook

The bank's strategic advantage lies in its regional focus and specialization in serving small and medium enterprises in Northern China. Its outlook depends on maintaining asset quality amid economic fluctuations and effectively navigating China's evolving regulatory environment for regional banks while expanding its digital banking capabilities.

Sources

Company Annual ReportsHong 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