XHKG1456
Market cap4.49bUSD
Dec 23, Last price
4.45HKD
1D
1.14%
1Q
49.83%
Jan 2017
7.75%
IPO
-8.62%
Name
Guolian Securities Co Ltd
Chart & Performance
Profile
Guolian Securities Co., Ltd., together with its subsidiaries, provides various financial products and services in the People's Republic of China. The company operates through Brokerage and Wealth Management; Credit Transaction; Investment Banking; Proprietary Trading; and Assets Management and Investment segments. It offers securities trading and brokering services; financial leverage services for brokerage clients, securities-backed lending, and securities repurchase; and corporate finance and financial advisory services to institutional clients and market maker business. The company also sells wealth management products; and engages in the direct investment and funds related businesses, as well as provision of management and maintenance, investment consultancy and advisory, transaction execution, and asset allocation services. In addition, it is involved in the securities and bonds underwriting and sponsorship, investment management, proprietary investment in venture capital, industrial investment, equity investment, asset management, introducing broker for futures companies, margin financing and securities lending, and agency sale of financial broker products. As of December 31, 2021, it owned 101 branches, which included 13 branch offices and 88 securities branches. The company was formerly known as Wuxi Securities Co., Ltd. and changed its name to Guolian Securities Co., Ltd. in May 2008. Guolian Securities Co., Ltd. was founded in 1992 and is headquartered in Wuxi, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 3,999,255 -0.02% | 4,000,197 41.15% | 2,834,063 41.80% | |||||||
Cost of revenue | 1,530,631 | 1,373,412 | 1,613,014 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,468,624 | 2,626,785 | 1,221,049 | |||||||
NOPBT Margin | 61.73% | 65.67% | 43.08% | |||||||
Operating Taxes | 150,867 | 198,148 | 284,725 | |||||||
Tax Rate | 6.11% | 7.54% | 23.32% | |||||||
NOPAT | 2,317,756 | 2,428,637 | 936,324 | |||||||
Net income | 674,550 -12.09% | 767,285 -13.66% | 888,640 51.16% | |||||||
Dividends | (285,374) | |||||||||
Dividend yield | 2.70% | |||||||||
Proceeds from repurchase of equity | 4,982,988 | |||||||||
BB yield | -47.06% | |||||||||
Debt | ||||||||||
Debt current | 350,683 | 6,682,873 | 6,844,989 | |||||||
Long-term debt | 30,741,576 | 13,831,773 | 11,759,284 | |||||||
Deferred revenue | 7,304 | 8,459 | ||||||||
Other long-term liabilities | 12,636,199 | 5,032,598 | 2,011,610 | |||||||
Net debt | 17,167,004 | 6,515,501 | 6,696,040 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,954,599 | (6,854,689) | ||||||||
CAPEX | (112,424) | (106,724) | ||||||||
Cash from investing activities | (2,163,850) | (6,322,031) | ||||||||
Cash from financing activities | 3,720,752 | 1,534,790 | 9,175,535 | |||||||
FCF | 2,219,508 | 2,450,312 | 941,164 | |||||||
Balance | ||||||||||
Cash | 49,673,595 | 40,217,257 | 34,953,545 | |||||||
Long term investments | (35,748,339) | (26,218,112) | (23,045,312) | |||||||
Excess cash | 13,725,293 | 13,799,135 | 11,766,530 | |||||||
Stockholders' equity | 7,036,730 | 6,038,831 | 5,715,304 | |||||||
Invested Capital | 54,592,506 | 36,053,413 | 30,998,260 | |||||||
ROIC | 5.11% | 7.24% | 3.67% | |||||||
ROCE | 3.96% | 6.21% | 3.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,831,773 | 2,831,773 | 2,491,533 | |||||||
Price | 3.43 -17.55% | 4.16 -2.12% | 4.25 10.39% | |||||||
Market cap | 9,712,981 -17.55% | 11,780,176 11.25% | 10,589,015 30.93% | |||||||
EV | 27,234,853 | 18,338,027 | 17,328,126 | |||||||
EBITDA | 2,715,874 | 2,818,769 | 1,395,110 | |||||||
EV/EBITDA | 10.03 | 6.51 | 12.42 | |||||||
Interest | 1,248,823 | 1,087,854 | 941,881 | |||||||
Interest/NOPBT | 50.59% | 41.41% | 77.14% |