XNYSNOAH
Market cap172mUSD
Dec 23, Last price
11.88USD
1D
2.33%
1Q
19.28%
Jan 2017
-45.83%
IPO
-23.35%
Name
Noah Holdings Ltd
Chart & Performance
Profile
Noah Holdings Limited, together with its subsidiaries, operates as a wealth and asset management service provider with the focus on investment and asset allocation services for high net worth individuals and enterprises in Mainland of China, Hong Kong, and internationally. The company operates through three segments: Wealth Management, Asset Management, and Other Businesses. It offers investment products, including domestic and overseas publicly-raised and public securities investment funds, privately-raised investment funds, and private equity products; customized value-added financial services, such as investor education and trust services, as well as insurance brokerage services; and insurance products. The company also provides onshore and offshore private equity, real estate, public securities, multi-strategy, and other investment products, as well as lending services. Noah Holdings Limited was founded in 2005 and is headquartered 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 | 3,294,696 6.27% | 3,100,372 -27.78% | 4,293,094 29.86% | |||||||
Cost of revenue | 2,218,258 | 2,646,054 | 2,989,332 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,076,438 | 454,318 | 1,303,762 | |||||||
NOPBT Margin | 32.67% | 14.65% | 30.37% | |||||||
Operating Taxes | 262,360 | 267,108 | 293,940 | |||||||
Tax Rate | 24.37% | 58.79% | 22.55% | |||||||
NOPAT | 814,078 | 187,210 | 1,009,822 | |||||||
Net income | 1,009,494 3.37% | 976,571 -2.74% | 1,004,102 -219.00% | |||||||
Dividends | (177,502) | |||||||||
Dividend yield | 92.49% | |||||||||
Proceeds from repurchase of equity | 247,015 | (372,376) | ||||||||
BB yield | -116.50% | 89.79% | ||||||||
Debt | ||||||||||
Debt current | 61,826 | 84,358 | 91,288 | |||||||
Long-term debt | 214,892 | 166,342 | 261,912 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 290,064 | 59,760 | 100,020 | |||||||
Net debt | (7,631,893) | (6,735,109) | (5,214,861) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,318,320 | 632,901 | 1,521,838 | |||||||
CAPEX | (157,922) | (62,710) | (2,271,216) | |||||||
Cash from investing activities | (247,141) | 74,289 | (2,572,094) | |||||||
Cash from financing activities | (199,835) | 233,761 | (513,121) | |||||||
FCF | 847,369 | 337,288 | (1,271,942) | |||||||
Balance | ||||||||||
Cash | 5,571,583 | 4,719,894 | 3,497,406 | |||||||
Long term investments | 2,337,028 | 2,265,915 | 2,070,655 | |||||||
Excess cash | 7,743,876 | 6,830,790 | 5,353,406 | |||||||
Stockholders' equity | 6,628,901 | 5,697,292 | 5,148,279 | |||||||
Invested Capital | 4,227,085 | 3,903,624 | 3,125,366 | |||||||
ROIC | 20.02% | 5.33% | 30.51% | |||||||
ROCE | 9.92% | 4.61% | 15.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 69,485 | 68,396 | 67,564 | |||||||
Price | 2.76 -10.90% | 3.10 -49.49% | 6.14 -35.81% | |||||||
Market cap | 191,916 -9.49% | 212,028 -48.87% | 414,705 -30.09% | |||||||
EV | (7,322,748) | (6,428,302) | (4,699,290) | |||||||
EBITDA | 1,234,520 | 610,286 | 1,450,329 | |||||||
EV/EBITDA | ||||||||||
Interest | 155,230 | |||||||||
Interest/NOPBT | 34.17% |