investorscraft@gmail.com

Intrinsic ValueHuatai Securities Co., Ltd. (HTSC.L)

Previous Close£20.00
Intrinsic Value
Upside potential
Previous Close
£20.00

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 Co., Ltd. operates as a comprehensive financial services provider in China and internationally, specializing in capital markets. The company generates revenue through brokerage services, investment banking, asset management, and proprietary trading, serving retail and institutional clients. Its diversified offerings include securities trading, margin financing, and underwriting, positioning it as a key player in China's rapidly evolving financial sector. Huatai Securities leverages its extensive research capabilities and technological infrastructure to maintain a competitive edge in a highly regulated environment. The firm's strong domestic presence and growing cross-border services underscore its ability to capitalize on China's financial liberalization and increasing investor sophistication. With a focus on innovation and client-centric solutions, Huatai Securities is well-positioned to benefit from long-term trends in wealth management and capital market development.

Revenue Profitability And Efficiency

Huatai Securities reported revenue of $39.1 billion in USD, with net income reaching $15.4 billion, reflecting robust profitability. The company's operating cash flow stood at $68.2 billion, significantly exceeding capital expenditures of $1.8 billion, indicating strong cash generation efficiency. This financial performance underscores the firm's ability to monetize its diversified service offerings effectively.

Earnings Power And Capital Efficiency

The company's diluted EPS of $1.62 demonstrates solid earnings power, supported by its capital-light business model and scalable operations. With no reported total debt and substantial cash reserves of $387.5 billion, Huatai Securities maintains exceptional capital efficiency, allowing for strategic reinvestment and shareholder returns.

Balance Sheet And Financial Health

Huatai Securities boasts an exceptionally strong balance sheet, with $387.5 billion in cash and equivalents and zero reported debt. This fortress balance sheet provides significant financial flexibility and resilience against market volatility, positioning the company well for both organic growth and potential acquisitions.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth in China's expanding capital markets, supported by increasing financialization of household assets. Its dividend per share of $0.21056 reflects a balanced approach to capital allocation, rewarding shareholders while retaining ample resources for growth initiatives in a sector with significant expansion potential.

Valuation And Market Expectations

With a market capitalization of $14.6 billion and a beta of 0.62, Huatai Securities trades as a relatively stable financial sector play. The valuation reflects expectations for continued growth in China's capital markets, tempered by regulatory uncertainties inherent in the financial services sector.

Strategic Advantages And Outlook

Huatai Securities benefits from its first-mover advantage in China's securities industry, comprehensive service offerings, and strong research capabilities. The outlook remains positive as China's capital markets continue to develop, though the company faces challenges from increasing competition and regulatory changes. Its strong balance sheet provides flexibility to navigate these challenges and capitalize on growth opportunities.

Sources

Company filings, market data

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