XHKG
2003
Market cap252mUSD
May 09, Last price
4.01HKD
1D
-0.25%
1Q
61.04%
IPO
-80.95%
Name
VCREDIT Holdings Ltd
Chart & Performance
Profile
VCREDIT Holdings Limited, an investment holding company, provides consumer finance services to prime and near-prime borrowers in China. The company offers credit cards balance transfer and consumption credit products. It also provides loan facilitation, guarantee, micro credit, and financial leasing services, as well as technology services. The company was formerly known as Vision Capital Group Limited and changed its name to VCREDIT Holdings Limited. VCREDIT Holdings Limited was founded in 2006 and is headquartered in Admiralty, Hong Kong.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 2,734,161 -3.80% | 2,842,106 129.04% | 1,240,889 -36.88% | |||||||
Cost of revenue | 684,512 | 390,204 | 417,701 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,049,649 | 2,451,902 | 823,188 | |||||||
NOPBT Margin | 74.96% | 86.27% | 66.34% | |||||||
Operating Taxes | 151,213 | 143,083 | 162,649 | |||||||
Tax Rate | 7.38% | 5.84% | 19.76% | |||||||
NOPAT | 1,898,436 | 2,308,819 | 660,539 | |||||||
Net income | 478,165 5.34% | 453,906 -14.75% | 532,466 -54.85% | |||||||
Dividends | (110,888) | (105,203) | ||||||||
Dividend yield | 9.93% | 7.35% | ||||||||
Proceeds from repurchase of equity | (2,792) | |||||||||
BB yield | 0.20% | |||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 2,272,480 | 4,535,351 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 4,826,944 | (4,535,351) | ||||||||
Net debt | 579,062 | (1,803,765) | 2,144,099 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (1,344,871) | 3,042,945 | ||||||||
CAPEX | (20,747) | (32,896) | ||||||||
Cash from investing activities | 70,356 | (176,109) | ||||||||
Cash from financing activities | 580,516 | (3,177,292) | ||||||||
FCF | 3,976,108 | 1,163,063 | 379,017 | |||||||
Balance | ||||||||||
Cash | 1,693,418 | 1,641,686 | 2,126,837 | |||||||
Long term investments | 162,079 | 264,415 | ||||||||
Excess cash | 1,556,710 | 1,661,660 | 2,329,208 | |||||||
Stockholders' equity | (587,885) | (1,818,962) | (1,513,272) | |||||||
Invested Capital | 12,294,236 | 13,753,425 | 11,416,960 | |||||||
ROIC | 14.58% | 18.35% | 5.35% | |||||||
ROCE | 17.51% | 20.54% | 8.31% | |||||||
EV | ||||||||||
Common stock shares outstanding | 489,844 | 489,960 | 490,176 | |||||||
Price | 1.96 -14.04% | 2.28 -21.92% | 2.92 -31.29% | |||||||
Market cap | 960,094 -14.06% | 1,117,109 -21.95% | 1,431,314 -31.57% | |||||||
EV | 1,540,567 | (685,961) | 3,578,456 | |||||||
EBITDA | 2,049,649 | 2,508,152 | 876,964 | |||||||
EV/EBITDA | 0.75 | 4.08 | ||||||||
Interest | 331,343 | 531,030 | ||||||||
Interest/NOPBT | 13.51% | 64.51% |