XHKG6030
Market cap56bUSD
Dec 20, Last price
21.50HKD
1D
-0.69%
1Q
79.17%
Jan 2017
36.42%
Name
CITIC Securities Co Ltd
Chart & Performance
Profile
CITIC Securities Company Limited provides various financial products and services in Mainland China and internationally. It operates through Investment Banking, Brokerage, Trading, Asset Management, and Others segments. The company offers investment banking services, including equity and debt financing, as well as fundraising and financial advisory services to a range of enterprises and other institutional clients. It is also involved in the broking of securities and futures; distribution of financial products; and trading and market-making of equity products, fixed income products and derivatives, foreign exchange, margin financing and securities lending, alternative investment, and commodities business. In addition, the company offers asset management services, such as collective asset management, specialized asset management, separately managed account, fund management, and other investment accounts management; private equity investment and other services; and custody and research services. Further, it provides institutional brokerage, investment advisory and management, investment consultancy, fiduciary management, fund, real estate, business training, and financial products and securities investment services. Additionally, the company offers finance outsourcing, bond issuance, offshore portfolio hedge and investment fund, fund distribution, leveraged foreign exchange and other transactions, investment with self-owned capital, cash transactions, property management and leasing, and other services. It also engages in information technology development, technical consulting, research and development of financial products, portfolio design, and consulting activities. CITIC Securities Company Limited was incorporated in 1995 and is based 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 | 59,425,968 -7.77% | 64,435,125 -14.76% | 75,595,617 40.52% | |||||||
Cost of revenue | 19,644,461 | 41,278,438 | 40,122,676 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 39,781,507 | 23,156,687 | 35,472,941 | |||||||
NOPBT Margin | 66.94% | 35.94% | 46.92% | |||||||
Operating Taxes | 5,646,108 | 6,781,417 | 7,888,714 | |||||||
Tax Rate | 14.19% | 29.28% | 22.24% | |||||||
NOPAT | 34,135,399 | 16,375,270 | 27,584,227 | |||||||
Net income | 19,195,385 -9.95% | 21,317,422 -7.72% | 23,099,625 55.01% | |||||||
Dividends | (13,809,441) | (8,003,095) | (5,170,710) | |||||||
Dividend yield | 4.57% | 2.71% | 1.43% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 266,223,418 | 310,562,731 | ||||||||
Long-term debt | 3,303,161 | 182,337,270 | 257,664,793 | |||||||
Deferred revenue | 29,043 | 177,698 | ||||||||
Other long-term liabilities | 21,151,804 | (3,366,006) | ||||||||
Net debt | (1,284,565,203) | (732,936,845) | (590,863,808) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (40,836,960) | 78,522,711 | 28,458,125 | |||||||
CAPEX | (1,579,773) | |||||||||
Cash from investing activities | (18,198,020) | |||||||||
Cash from financing activities | 48,281,426 | 9,713,440 | ||||||||
FCF | 33,158,856 | 15,844,550 | 27,186,559 | |||||||
Balance | ||||||||||
Cash | 529,719,740 | 534,259,683 | 504,372,271 | |||||||
Long term investments | 758,148,624 | 647,237,851 | 654,719,061 | |||||||
Excess cash | 1,284,897,066 | 1,178,275,778 | 1,155,311,551 | |||||||
Stockholders' equity | 113,629,933 | 231,706,560 | 130,216,110 | |||||||
Invested Capital | 1,119,355,208 | 1,128,766,559 | 1,274,851,846 | |||||||
ROIC | 3.04% | 1.36% | 2.42% | |||||||
ROCE | 3.23% | 1.70% | 2.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 14,820,547 | 14,820,547 | 13,711,026 | |||||||
Price | 20.37 2.31% | 19.91 -24.61% | 26.41 -10.17% | |||||||
Market cap | 301,894,539 2.31% | 295,077,087 -18.51% | 362,108,199 -9.71% | |||||||
EV | (977,311,065) | (347,376,514) | (224,119,156) | |||||||
EBITDA | 41,612,693 | 24,796,274 | 37,015,785 | |||||||
EV/EBITDA | ||||||||||
Interest | 17,579,860 | 15,218,022 | 15,237,439 | |||||||
Interest/NOPBT | 44.19% | 65.72% | 42.96% |