XHKG3866
Market cap2.65bUSD
Dec 23, Last price
2.76HKD
1D
1.85%
1Q
17.95%
Jan 2017
-52.82%
IPO
-42.86%
Name
Bank of Qingdao Co Ltd
Chart & Performance
Profile
Bank of Qingdao Co., Ltd. provides various banking products and services in the People's Republic of China. It operates through Retail Banking, Corporate Banking, and Financial Market segments. The company accepts deposits; provides short, mid, and long-term loans; conducts domestic and overseas settlements, as well as acceptance, discounting, and inter-bank discounting of notes; issues financial bonds; and operates as an agent in issuing, cash-in, and underwriting government and financial bonds. It also trades in government bonds, notes of central banks, financial and corporate bonds, mid-term notes, short-term financing coupons, and other bonds issued and circulated in the national interbank bond market; participates in interbank lending and borrowing, and interbank deposit businesses; and performs foreign exchange trading as an agent. In addition, the company provides bank cards, and letters of credit and guarantee; and receipt and payment, and insurance business agency services, as well as other agency services, including funds and sales of precious metals. Further, it engages in the bond settlement agency business and the fixed deposits business of commercial banks for cash management of central treasury; and provision of safe deposit box and wealth management services, as well as in the foreign exchange settlement and sales businesses. As of December 31, 2021, the company operated 103 in-bank self-service banks; and 407 self-service devices, including 19 ATMs, 263 self-service cash deposit and teller machines, and 125 self-service terminals that provide various services, such as withdrawals, deposits, transfers, account enquiries, and payments. The company was formerly known as Qingdao City Commercial Bank Co., Ltd. and changed its name to Bank of Qingdao Co., Ltd. in 2008. Bank of Qingdao Co., Ltd. was founded in 1996 and is headquartered in Qingdao, 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 | 8,344,793 -19.38% | 10,350,982 -0.46% | 10,398,296 8.37% | |||||||
Cost of revenue | 15,989,251 | 1,293,026 | 1,142,886 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (7,644,458) | 9,057,956 | 9,255,410 | |||||||
NOPBT Margin | 87.51% | 89.01% | ||||||||
Operating Taxes | 261,977 | (31,566) | 232,197 | |||||||
Tax Rate | 2.51% | |||||||||
NOPAT | (7,906,435) | 9,089,522 | 9,023,213 | |||||||
Net income | 3,548,599 15.11% | 3,082,775 5.48% | 2,922,664 22.08% | |||||||
Dividends | (1,188,128) | (1,440,645) | (1,285,422) | |||||||
Dividend yield | 6.69% | 7.53% | 6.15% | |||||||
Proceeds from repurchase of equity | (1,948,339) | |||||||||
BB yield | 10.19% | |||||||||
Debt | ||||||||||
Debt current | 127,862,942 | 151,181,663 | ||||||||
Long-term debt | 22,349,571 | 11,143,200 | 28,379,026 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 269,256,206 | (4,065,570) | (28,012,707) | |||||||
Net debt | (218,740,340) | (101,904,923) | (71,148,340) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 10,136,930 | (1,674,725) | 3,005,001 | |||||||
CAPEX | (403,917) | (493,960) | (627,428) | |||||||
Cash from investing activities | (17,053,561) | (10,266,728) | (4,449,878) | |||||||
Cash from financing activities | 10,992,295 | (19,448,920) | 15,032,403 | |||||||
FCF | 185,749,681 | 34,732,187 | (15,316,188) | |||||||
Balance | ||||||||||
Cash | 14,929,368 | 38,661,561 | 60,579,611 | |||||||
Long term investments | 226,160,543 | 202,249,504 | 190,129,418 | |||||||
Excess cash | 240,672,671 | 240,393,516 | 250,189,114 | |||||||
Stockholders' equity | 33,543,460 | 19,509,878 | 24,989,859 | |||||||
Invested Capital | 421,245,930 | 630,371,907 | 643,616,249 | |||||||
ROIC | 1.43% | 1.51% | ||||||||
ROCE | 1.39% | 1.38% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 5,820,355 | 5,692,062 | 4,868,234 | |||||||
Price | 3.05 -9.23% | 3.36 -21.68% | 4.29 -27.66% | |||||||
Market cap | 17,752,083 -7.18% | 19,125,328 -8.42% | 20,884,726 -27.66% | |||||||
EV | (200,112,953) | (82,002,612) | (41,717,417) | |||||||
EBITDA | (7,079,290) | 9,605,429 | 9,748,473 | |||||||
EV/EBITDA | 28.27 | |||||||||
Interest | 11,858,063 | 11,541,848 | 10,563,310 | |||||||
Interest/NOPBT | 127.42% | 114.13% |