XHKG3958
Market cap5.25bUSD
Dec 23, Last price
5.10HKD
1D
0.59%
1Q
42.86%
Jan 2017
-33.77%
IPO
-37.04%
Name
Orient Securities Co Ltd
Chart & Performance
Profile
Orient Securities Company Limited operates as an integrated securities company in the People's Republic of China. It operates through Securities Sales and Trading, Investment Management, Brokerage and Securities Financing, and Investment Banking segments. The company engages in the securities and futures brokerage, margin financing and securities lending, securities investment advisory, securities proprietary trading, asset management, agency sale of financial products, securities underwriting and sponsorship, and other business activities. It also provides cross-border financial, fund management, fixed income, margin trading and short selling, stock pledging, over-the-counter-market, agency sale, stock options, equity innovation, and asset securitization services, as well as research, PB, and foreign institutional investor services. In addition, the company offers futures investment advisory, provision of corporate finance advisory services, equity and securities investment, investment management, private equity, bond and industrial investment, project investment, equity trading, and credit operation services. Orient Securities Company Limited was incorporated in 1997 and is based in Shanghai, 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 | 16,506,722 -8.60% | 18,059,480 -21.23% | 22,925,714 4.58% | |||||||
Cost of revenue | 12,356,165 | 9,687,747 | 10,324,349 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,150,557 | 8,371,733 | 12,601,364 | |||||||
NOPBT Margin | 25.14% | 46.36% | 54.97% | |||||||
Operating Taxes | 162,537 | 367,688 | 933,695 | |||||||
Tax Rate | 3.92% | 4.39% | 7.41% | |||||||
NOPAT | 3,988,020 | 8,004,045 | 11,667,670 | |||||||
Net income | 2,516,255 -16.42% | 3,010,558 -43.95% | 5,371,496 97.26% | |||||||
Dividends | (3,920,092) | (2,124,161) | (1,748,414) | |||||||
Dividend yield | 5.31% | 2.97% | 1.67% | |||||||
Proceeds from repurchase of equity | (299,780) | 12,620,783 | ||||||||
BB yield | 0.41% | -17.64% | ||||||||
Debt | ||||||||||
Debt current | 97,196,387 | 89,509,724 | 111,058,626 | |||||||
Long-term debt | 73,901,624 | 75,404,631 | 84,908,571 | |||||||
Deferred revenue | 147,405 | 64,505 | 91,413 | |||||||
Other long-term liabilities | 150,040,135 | (74,067,015) | (110,615) | |||||||
Net debt | (53,917,519) | (184,667,820) | (111,193,965) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 21,459,210 | 21,616,532 | ||||||||
CAPEX | (1,093,555) | |||||||||
Cash from investing activities | (26,551,955) | 18,492,483 | ||||||||
Cash from financing activities | (4,135,876) | 160,682 | ||||||||
FCF | (4,723,330) | 29,800,155 | (10,325,837) | |||||||
Balance | ||||||||||
Cash | 21,115,779 | 174,810,465 | 143,411,812 | |||||||
Long term investments | 203,899,751 | 174,771,709 | 163,749,349 | |||||||
Excess cash | 224,190,194 | 348,679,201 | 306,014,876 | |||||||
Stockholders' equity | 17,268,706 | 41,862,741 | 30,891,401 | |||||||
Invested Capital | 463,582,207 | 414,097,676 | 404,707,357 | |||||||
ROIC | 0.91% | 1.96% | 3.12% | |||||||
ROCE | 0.86% | 1.84% | 2.89% | |||||||
EV | ||||||||||
Common stock shares outstanding | 8,492,020 | 8,004,855 | 7,122,078 | |||||||
Price | 8.70 -2.68% | 8.94 -39.35% | 14.74 26.74% | |||||||
Market cap | 73,880,575 3.24% | 71,563,406 -31.83% | 104,979,422 26.74% | |||||||
EV | 19,977,721 | (104,254,185) | (6,198,549) | |||||||
EBITDA | 4,905,039 | 9,090,943 | 13,266,216 | |||||||
EV/EBITDA | 4.07 | |||||||||
Interest | 4,299,827 | 4,045,617 | 4,517,636 | |||||||
Interest/NOPBT | 103.60% | 48.32% | 35.85% |