XHKG6196
Market cap2.20bUSD
Dec 23, Last price
1.01HKD
1D
0.00%
1Q
32.89%
Jan 2017
-68.44%
IPO
-64.06%
Name
Bank of Zhengzhou Co Ltd
Chart & Performance
Profile
Bank of Zhengzhou Co., Ltd., together with its subsidiaries, provides various banking products and services in the People's Republic of China. It operates through Corporate Banking, Retail Banking, and Treasury Business segments. The Corporate Banking segment provides deposit products, corporate loans and advances, trade finance products, financial leasing services, agency services, and remittance and settlement services to corporations, government agencies, and financial institutions. The Retail Banking segment offers deposit products, personal loans, bank cards, personal wealth management services, remittance and settlement services, and collection and payment agency services to retail customers. The Treasury Business segment engages in the interbank money market transactions and repurchases transactions, as well as offers investment services. The company also offers short-term, medium-term, and long-term loans; accepts and discounts bills; issues financial bonds; underwrites government bonds; acts as an issuing and cashing agent; foreign exchange deposits and loans; and provides letters of credit, guarantees, safe-deposit box, and foreign currency exchange services, as well as offers online, telephone, and mobile banking services. As of December 31, 2021, it had 14 branches in Nanyang, Xinxiang, Luoyang, Anyang, Xuchang, Shangqiu, Luohe, Xinyang, Puyang, Pingdingshan, Zhumadian, Kaifeng, Zhoukou, and Hebi of Henan Province; and 161 sub-branches, as well as network of 160 internal and 37 external self-service equipment outlets. The company was formerly known as Commercial Bank of Zhengzhou Co., Ltd. and changed its name to Bank of Zhengzhou Co., Ltd. in December 2009. Bank of Zhengzhou Co., Ltd. was incorporated in 1996 and is headquartered in Zhengzhou, 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 | 12,325,049 -12.38% | 14,065,752 18.96% | 11,824,393 -9.59% | |||||||
Cost of revenue | (13,165,899) | 664,996 | 729,870 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 25,490,948 | 13,400,756 | 11,094,523 | |||||||
NOPBT Margin | 206.82% | 95.27% | 93.83% | |||||||
Operating Taxes | (119,843) | 207,282 | 590,182 | |||||||
Tax Rate | 1.55% | 5.32% | ||||||||
NOPAT | 25,610,791 | 13,193,474 | 10,504,341 | |||||||
Net income | 1,850,117 -23.62% | 2,422,304 -24.92% | 3,226,192 1.85% | |||||||
Dividends | (480,049) | (1,002,834) | (474,892) | |||||||
Dividend yield | 2.63% | 5.15% | 1.82% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 179,797,787 | 181,417,334 | ||||||||
Long-term debt | 270,504 | 14,950,201 | 91,100,749 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 59,662,011 | (14,775,613) | (90,445,933) | |||||||
Net debt | (220,485,053) | (19,594,131) | 33,653,063 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (10,035,850) | (31,350,017) | (42,619,059) | |||||||
CAPEX | (522,536) | (741,490) | (697,294) | |||||||
Cash from investing activities | (55,080,911) | 27,511,078 | 40,955,626 | |||||||
Cash from financing activities | 15,570,039 | (7,071,630) | 3,562,499 | |||||||
FCF | 57,703,869 | 200,293,379 | 31,449,170 | |||||||
Balance | ||||||||||
Cash | 33,798,051 | 30,797,292 | 40,534,329 | |||||||
Long term investments | 186,957,506 | 183,544,827 | 198,330,691 | |||||||
Excess cash | 220,139,305 | 213,638,831 | 238,273,800 | |||||||
Stockholders' equity | 38,395,456 | 35,879,341 | 42,024,810 | |||||||
Invested Capital | 249,345,536 | 248,978,287 | 403,475,647 | |||||||
ROIC | 10.28% | 4.04% | 2.61% | |||||||
ROCE | 8.86% | 4.70% | 2.49% | |||||||
EV | ||||||||||
Common stock shares outstanding | 9,092,091 | 9,092,091 | 9,092,092 | |||||||
Price | 2.01 -6.07% | 2.14 -25.44% | 2.87 -22.22% | |||||||
Market cap | 18,275,104 -6.07% | 19,457,076 -25.44% | 26,094,304 -22.22% | |||||||
EV | (200,347,917) | 1,715,615 | 69,218,233 | |||||||
EBITDA | 25,949,389 | 13,868,798 | 11,548,544 | |||||||
EV/EBITDA | 0.12 | 5.99 | ||||||||
Interest | 13,029,988 | 12,816,137 | 13,631,095 | |||||||
Interest/NOPBT | 51.12% | 95.64% | 122.86% |