XHKG2016
Market cap10bUSD
Dec 23, Last price
2.17HKD
1D
1.40%
1Q
6.90%
Jan 2017
-44.78%
IPO
-44.78%
Name
China Zheshang Bank Co Ltd
Chart & Performance
Profile
China Zheshang Bank Co., Ltd. provides various banking products and services in Mainland China. It operates through Corporate Banking, Retail Banking, and Treasury Operations segments. The Corporate Banking segment offers a range of financial products and services, including corporate loans and advances, trade finance, deposit products, and various types of corporate intermediary services. The Retail Banking segment provides personal loans and advances, deposit products, cards business, and various types of personal intermediary services. The Treasury Operations segment offers money market and repurchase transactions, debt instruments investments, financial derivatives business for proprietary trading or on behalf of customers, and financial products and services, as well as issues debt securities. The company serves individuals, corporations, government agencies, and other institutions. As of December 31, 2021, the company had 288 branch outlets in 21 provinces and Hong Kong in China. China Zheshang Bank Co., Ltd. was incorporated in 1993 and is headquartered in Hangzhou, 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 | 37,156,000 -23.45% | 48,541,000 15.97% | 41,856,000 8.14% | |||||||
Cost of revenue | 18,593,000 | 4,082,000 | 2,866,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 18,563,000 | 44,459,000 | 38,990,000 | |||||||
NOPBT Margin | 49.96% | 91.59% | 93.15% | |||||||
Operating Taxes | 1,999,000 | 1,842,000 | 2,065,000 | |||||||
Tax Rate | 10.77% | 4.14% | 5.30% | |||||||
NOPAT | 16,564,000 | 42,617,000 | 36,925,000 | |||||||
Net income | 15,048,000 10.50% | 13,618,000 7.67% | 12,648,000 2.75% | |||||||
Dividends | (5,683,000) | (2,000,000) | (13,359,000) | |||||||
Dividend yield | 11.32% | 3.37% | 18.48% | |||||||
Proceeds from repurchase of equity | 12,476,000 | 490,000 | ||||||||
BB yield | -24.85% | -0.68% | ||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 326,351,000 | 323,658,000 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,485,737,000 | (321,689,000) | (323,658,000) | |||||||
Net debt | (1,118,598,000) | (693,174,000) | (542,434,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 194,367,000 | 167,765,000 | (37,083,000) | |||||||
CAPEX | (9,880,000) | (5,391,000) | (2,553,000) | |||||||
Cash from investing activities | (201,459,000) | (130,201,000) | (77,722,000) | |||||||
Cash from financing activities | 69,440,000 | (22,184,000) | 94,238,000 | |||||||
FCF | 17,463,000 | 36,896,000 | 31,096,000 | |||||||
Balance | ||||||||||
Cash | 96,008,000 | 253,497,000 | 200,006,000 | |||||||
Long term investments | 1,022,590,000 | 766,028,000 | 666,086,000 | |||||||
Excess cash | 1,116,740,200 | 1,017,097,950 | 863,999,200 | |||||||
Stockholders' equity | 193,357,000 | 96,109,000 | 101,320,000 | |||||||
Invested Capital | 2,912,925,000 | 2,521,794,000 | 2,179,872,000 | |||||||
ROIC | 0.61% | 1.81% | 1.78% | |||||||
ROCE | 0.60% | 1.70% | 1.71% | |||||||
EV | ||||||||||
Common stock shares outstanding | 24,857,000 | 21,269,000 | 21,903,304 | |||||||
Price | 2.02 -27.60% | 2.79 -15.45% | 3.30 -13.61% | |||||||
Market cap | 50,211,140 -15.38% | 59,340,510 -17.90% | 72,280,903 -13.61% | |||||||
EV | (1,022,704,860) | (630,836,490) | (452,481,097) | |||||||
EBITDA | 20,675,000 | 46,321,000 | 40,669,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 62,725,000 | 54,921,000 | 50,805,000 | |||||||
Interest/NOPBT | 337.90% | 123.53% | 130.30% |