XSHE000776
Market cap15bUSD
Dec 24, Last price
16.47CNY
1D
-0.43%
1Q
25.10%
Jan 2017
-3.62%
Name
GF Securities Co Ltd
Chart & Performance
Profile
GF Securities Co., Ltd. provides capital market services for corporations, individuals, institutional investors, financial institutions, and government clients in the People's Republic of China. It operates through four segments: Investment Banking; Wealth Management; Trading and Institution; and Investment Management. The Investment Banking segment offers equity and debt finance; and financial advisory services, such as mergers and acquisition, and restructuring. The Wealth Management segment provides brokerage services to buy and sell stocks, bonds, mutual fund products, warrants, futures, and other tradable securities; and margin financing and securities lending, and repurchase transaction services, as well as financial leasing services. The Trading and Institution segment engages in trading and selling equity, fixed income, derivatives, as well as provision of transaction consultation and execution, investment research, asset custody, and broker services to institutional customers. The Investment Management segment offers asset management, mutual fund management, and public and private fund management services to clients. GF Securities Co., Ltd. was founded in 1991 and is headquartered in Guangzhou, 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 | 22,123,822 -8.57% | 24,196,448 -26.19% | 32,783,812 16.61% | |||||||
Cost of revenue | (2,729,626) | 16,004,415 | 17,981,590 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 24,853,448 | 8,192,033 | 14,802,221 | |||||||
NOPBT Margin | 112.34% | 33.86% | 45.15% | |||||||
Operating Taxes | 881,519 | 1,489,785 | 2,908,940 | |||||||
Tax Rate | 3.55% | 18.19% | 19.65% | |||||||
NOPAT | 23,971,929 | 6,702,248 | 11,893,282 | |||||||
Net income | 6,977,799 -12.00% | 7,929,283 -26.95% | 10,854,116 8.13% | |||||||
Dividends | (3,802,923) | (3,429,489) | ||||||||
Dividend yield | 3.23% | 1.83% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 187,381,930 | 123,599,498 | ||||||||
Long-term debt | 64,370,292 | 178,113,166 | 180,837,805 | |||||||
Deferred revenue | 115,859 | 93,691 | 111,173 | |||||||
Other long-term liabilities | 477,798,161 | (156,471,504) | (852,537) | |||||||
Net debt | (335,061,732) | (208,733,732) | (197,033,878) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 50,021,767 | |||||||||
CAPEX | (941,479) | |||||||||
Cash from investing activities | 3,342,673 | 21,240,083 | ||||||||
Cash from financing activities | 1,636,388 | 31,018,688 | ||||||||
FCF | 201,350,986 | (51,284,704) | 55,190,946 | |||||||
Balance | ||||||||||
Cash | 23,976,538 | 260,022,007 | 256,733,081 | |||||||
Long term investments | 375,455,486 | 314,206,821 | 244,738,100 | |||||||
Excess cash | 398,325,833 | 573,019,005 | 499,831,991 | |||||||
Stockholders' equity | 52,728,350 | 122,199,303 | 116,838,091 | |||||||
Invested Capital | 629,004,284 | 659,155,640 | 533,156,157 | |||||||
ROIC | 3.72% | 1.12% | 2.28% | |||||||
ROCE | 3.64% | 1.05% | 2.27% | |||||||
EV | ||||||||||
Common stock shares outstanding | 8,406,987 | 7,612,196 | 7,621,088 | |||||||
Price | 14.29 -7.75% | 15.49 -37.01% | 24.59 51.04% | |||||||
Market cap | 120,135,849 1.89% | 117,912,922 -37.08% | 187,402,546 51.04% | |||||||
EV | (209,967,821) | (46,907,409) | 32,685,588 | |||||||
EBITDA | 25,735,161 | 8,967,853 | 15,513,808 | |||||||
EV/EBITDA | 2.11 | |||||||||
Interest | 10,410,661 | 8,754,030 | 8,728,151 | |||||||
Interest/NOPBT | 41.89% | 106.86% | 58.97% |