XHKG6178
Market cap10bUSD
Dec 23, Last price
8.03HKD
1D
0.12%
1Q
48.15%
Jan 2017
-36.67%
IPO
-36.67%
Name
Everbright Securities Co Ltd
Chart & Performance
Profile
Everbright Securities Company Limited, together with its subsidiaries, engages in the wealth management, corporate financing, institutional customer, investment trading, asset management, and equity investment businesses in China and internationally. It provides brokerage, investment consulting, and fund investment advisor services; margin financing and securities lending, and collateralized stock repurchase transaction services; equity and debt financing, merger and acquisition financing, structural financing, asset securitization, and financial advisory service; and investment research, prime brokerage, custody outsourcing, market making, bond underwriting/distribution, transaction advisor, and other financial products and services to institutional clients. The company also invests and trades in stocks, bonds, and derivatives. In addition, it offers asset management, fund asset management, and private equity investment management services, as well as is involved in the alternative investment activities. Further, the company provides securities proprietary trading, securities underwriting and sponsorship, and financial leasing services; fund raising and sales activities; and futures investment consultation services, as well as engages in the distribution of publicly offered securities investment funds. Everbright Securities Company Limited was incorporated in 1996 and is based in Wan Chai, Hong Kong.
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 | 9,581,673 -10.24% | 10,675,110 -35.85% | 16,639,886 5.47% | |||||||
Cost of revenue | 9,082,679 | 9,337,931 | 12,124,250 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 498,994 | 1,337,180 | 4,515,636 | |||||||
NOPBT Margin | 5.21% | 12.53% | 27.14% | |||||||
Operating Taxes | 456,692 | 613,281 | 1,105,000 | |||||||
Tax Rate | 91.52% | 45.86% | 24.47% | |||||||
NOPAT | 42,302 | 723,899 | 3,410,636 | |||||||
Net income | 4,271,152 33.93% | 3,189,072 -8.47% | 3,484,332 49.28% | |||||||
Dividends | (3,057,572) | (1,051,260) | (728,504) | |||||||
Dividend yield | 4.30% | 1.53% | 1.06% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 70,157,949 | 55,580,059 | 44,592,139 | |||||||
Long-term debt | 42,044,918 | 70,258,859 | 77,939,865 | |||||||
Deferred revenue | 32,469 | 44,636 | 50,851 | |||||||
Other long-term liabilities | (41,282,090) | (68,536,545) | (68,954) | |||||||
Net debt | (34,306,022) | (119,819,804) | (99,028,086) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 15,581,286 | 18,329,500 | ||||||||
CAPEX | (506,041) | |||||||||
Cash from investing activities | (14,810,483) | 6,683,234 | ||||||||
Cash from financing activities | (4,107,323) | |||||||||
FCF | 6,861,859 | (9,255,573) | (4,460,210) | |||||||
Balance | ||||||||||
Cash | 21,698,531 | 123,595,938 | 133,464,089 | |||||||
Long term investments | 124,810,359 | 122,062,783 | 88,096,001 | |||||||
Excess cash | 146,029,806 | 245,124,966 | 220,728,096 | |||||||
Stockholders' equity | 20,178,864 | 51,671,718 | 44,833,158 | |||||||
Invested Capital | 309,562,537 | 260,757,329 | 236,709,806 | |||||||
ROIC | 0.01% | 0.29% | 1.45% | |||||||
ROCE | 0.15% | 0.43% | 1.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,610,788 | 4,610,788 | 4,610,788 | |||||||
Price | 15.42 3.70% | 14.87 -0.40% | 14.93 -19.38% | |||||||
Market cap | 71,098,345 3.70% | 68,562,412 -0.40% | 68,839,059 -19.38% | |||||||
EV | 37,599,103 | (38,191,123) | (17,822,079) | |||||||
EBITDA | 1,146,508 | 1,925,357 | 5,058,983 | |||||||
EV/EBITDA | 32.79 | |||||||||
Interest | 3,268,003 | 3,248,434 | 3,740,079 | |||||||
Interest/NOPBT | 654.92% | 242.93% | 82.83% |