XSHE000686
Market cap2.41bUSD
Jan 16, Last price
7.55CNY
1D
-0.66%
1Q
-2.45%
Jan 2017
-38.92%
Name
Northeast Securities Co Ltd
Chart & Performance
Profile
Northeast Securities Co., Ltd. engages in the securities and securities-related business primarily in China. It is involved in securities brokerage; securities investment consulting; financial consulting related to securities trading and securities investment activities; securities underwriting and sponsorship; securities self-operation; margin financing and securities lending; securities investment fund agency sales; and the agency sales of financial products businesses. The company is headquartered in Changchun, China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 5,322,715 8.64% | 4,899,474 -32.94% | |||||||
Cost of revenue | 1,856,717 | 3,715,792 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 3,465,998 | 1,183,682 | |||||||
NOPBT Margin | 65.12% | 24.16% | |||||||
Operating Taxes | 27,171 | ||||||||
Tax Rate | 0.78% | ||||||||
NOPAT | 3,438,827 | 1,183,682 | |||||||
Net income | 668,450 189.44% | 230,943 -85.78% | |||||||
Dividends | (1,038,568) | (234,045) | |||||||
Dividend yield | 6.25% | 1.54% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 22,773,093 | 17,490,151 | |||||||
Long-term debt | 19,661,817 | 15,559,795 | |||||||
Deferred revenue | 31,907 | 36,576 | |||||||
Other long-term liabilities | 44,741,469 | (14,320,956) | |||||||
Net debt | (1,835,370) | (39,528,349) | |||||||
Cash flow | |||||||||
Cash from operating activities | (1,882,057) | 2,714,083 | |||||||
CAPEX | (294,368) | ||||||||
Cash from investing activities | (16,997) | ||||||||
Cash from financing activities | (563,510) | ||||||||
FCF | (14,838,592) | 1,408,877 | |||||||
Balance | |||||||||
Cash | 4,553,974 | 40,372,214 | |||||||
Long term investments | 39,716,305 | 32,206,081 | |||||||
Excess cash | 44,004,144 | 72,333,321 | |||||||
Stockholders' equity | 8,964,302 | 12,911,205 | |||||||
Invested Capital | 96,981,648 | 81,693,142 | |||||||
ROIC | 3.85% | 1.44% | |||||||
ROCE | 3.27% | 1.25% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,340,453 | 2,340,453 | |||||||
Price | 7.10 9.23% | 6.50 -25.97% | |||||||
Market cap | 16,617,216 9.23% | 15,212,944 -25.97% | |||||||
EV | 15,201,596 | (23,701,711) | |||||||
EBITDA | 3,720,819 | 1,410,494 | |||||||
EV/EBITDA | 4.09 | ||||||||
Interest | 1,457,491 | 1,300,763 | |||||||
Interest/NOPBT | 42.05% | 109.89% |