XHKG2799
Market cap6.40bUSD
Dec 23, Last price
0.63HKD
1D
0.00%
1Q
72.60%
Jan 2017
-77.42%
IPO
-79.61%
Name
China Huarong Asset Management Co Ltd
Chart & Performance
Profile
China Huarong Asset Management Co., Ltd., together with its subsidiaries, provides various financial asset management services. It operates through three segments: Distressed Asset Management Operations, Financial Services Operations, and Asset Management and Investment Operations. The company manages, invests in, and disposes debt-to-equity swap assets; accepts deposits from customers; and offers loans to corporates and individuals. It also provides bankruptcy management, investment, securities dealing assets and project evaluation, clearing and settlement, financial leasing, securities and futures, fund and asset management, trust, real estate and industrial investment, investment banking, and other services; financial bonds issuance, inter-bank borrowing and lending, and commercial financing services for other financial institutions; and investment, legal, and risk management services, as well as consulting and advisory business services on finance. In addition, the company is also involved in asset securitization, financial institutions custody, and closing and liquidation of businesses. It operates 33 branches in 30 provinces, autonomous regions, and municipalities in Mainland China, and Hong Kong and Macau. The company was founded in 1999 and is headquartered in Beijing, 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 | 10,747,278 -271.77% | (6,256,713) -126.64% | 23,486,457 130.04% | |||||||
Cost of revenue | 2,916,053 | 827,460 | 1,214,639 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,831,225 | (7,084,173) | 22,271,818 | |||||||
NOPBT Margin | 72.87% | 113.23% | 94.83% | |||||||
Operating Taxes | 859,427 | 3,734,824 | 4,211,913 | |||||||
Tax Rate | 10.97% | 18.91% | ||||||||
NOPAT | 6,971,798 | (10,818,997) | 18,059,905 | |||||||
Net income | 1,766,241 -105.32% | (33,176,263) 708.98% | (4,100,985) -96.02% | |||||||
Dividends | (938,951) | (66,001) | (4,643,689) | |||||||
Dividend yield | 2.93% | 0.20% | ||||||||
Proceeds from repurchase of equity | 151,066,952 | 38,636,339 | ||||||||
BB yield | -459.15% | |||||||||
Debt | ||||||||||
Debt current | ||||||||||
Long-term debt | 397,771,842 | 419,769,022 | ||||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 485,255,092 | (397,771,842) | (419,769,022) | |||||||
Net debt | (880,188,097) | (462,251,624) | (741,176,461) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 19,245,770 | (33,576,743) | 95,423,585 | |||||||
CAPEX | (391,123) | (538,725) | (981,666) | |||||||
Cash from investing activities | (11,701,664) | 8,577,936 | 43,413,381 | |||||||
Cash from financing activities | (30,920,263) | (57,847,886) | (92,345,993) | |||||||
FCF | 68,851,890 | 250,583,985 | 20,068,028 | |||||||
Balance | ||||||||||
Cash | 85 | 122 | 497,754 | |||||||
Long term investments | 880,188,012 | 860,023,344 | 1,160,447,729 | |||||||
Excess cash | 879,650,733 | 860,336,302 | 1,159,771,160 | |||||||
Stockholders' equity | (7,709,175) | 49,424,224 | 103,984,427 | |||||||
Invested Capital | 951,323,777 | 899,531,158 | 1,457,762,829 | |||||||
ROIC | 0.75% | 1.19% | ||||||||
ROCE | 0.83% | 1.43% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 80,246,679 | 80,246,679 | 39,295,833 | |||||||
Price | 0.40 -2.44% | 0.41 | ||||||||
Market cap | 32,098,672 -2.44% | 32,901,138 | ||||||||
EV | (848,048,024) | (429,750,524) | ||||||||
EBITDA | 8,499,590 | (5,538,850) | 24,265,070 | |||||||
EV/EBITDA | 77.59 | |||||||||
Interest | 34,532,268 | 37,064,535 | 42,679,833 | |||||||
Interest/NOPBT | 440.96% | 191.63% |