Loading...
XSHE002673
Market cap5.14bUSD
Dec 26, Last price  
8.47CNY
1D
-0.12%
1Q
7.22%
Jan 2017
-53.36%
IPO
-36.46%
Name

Western Securities Co Ltd

Chart & Performance

D1W1MN
XSHE:002673 chart
P/E
32.17
P/S
5.46
EPS
0.26
Div Yield, %
2.04%
Shrs. gr., 5y
4.99%
Rev. gr., 5y
25.10%
Revenues
6.87b
+29.43%
2,638,229,2631,024,075,6001,743,799,4361,558,609,0261,054,459,826799,729,9111,150,796,3041,954,096,9075,640,874,9393,401,061,7483,169,682,9472,241,682,3563,696,875,1275,180,068,0376,743,023,6445,306,029,1016,867,363,162
Net income
1.17b
+170.76%
1,259,489,852399,921,900791,580,879537,084,098223,237,142118,899,060273,902,139663,854,6221,972,662,9871,124,621,115752,270,907200,433,916610,163,9021,117,003,4071,409,991,295430,530,1821,165,704,235
CFO
251m
6,835,508,549-2,799,369,0006,752,611,88700003,881,274,0050003,171,754,4412,997,587,478000250,712,125
Dividend
Jun 26, 20240.09 CNY/sh
Earnings
Apr 22, 2025

Profile

Western Securities Co., Ltd. operates as a securities company in China. Its activities include securities brokerage, securities investment consulting, financial advisers related to securities trading and securities investment activities, securities underwriting and sponsorship, securities self-operation, securities asset management, margin financing and securities lending, securities investment fund agency, financial products sales agency, stock option market making, and intermediary services for futures companies. The company was incorporated in 2001 and is based in Xi'an, China.
URL
http://www.westsecu.com
IPO date
May 03, 2012
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
6,867,363
29.43%
5,306,029
-21.31%
6,743,024
30.17%
Cost of revenue
1,084,816
2,698,800
3,110,612
Unusual Expense (Income)
NOPBT
5,782,547
2,607,229
3,632,411
NOPBT Margin
84.20%
49.14%
53.87%
Operating Taxes
333,903
127,758
450,528
Tax Rate
5.77%
4.90%
12.40%
NOPAT
5,448,644
2,479,470
3,181,884
Net income
1,165,704
170.76%
430,530
-69.47%
1,409,991
26.23%
Dividends
(766,126)
(478,245)
(339,688)
Dividend yield
2.69%
1.76%
0.94%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
33,884,390
31,934,724
Long-term debt
429,617
25,777,519
19,281,477
Deferred revenue
59,937
39,235
Other long-term liabilities
(25,013,152)
(210,544)
Net debt
(85,783,122)
(25,319,585)
(29,619,279)
Cash flow
Cash from operating activities
250,712
CAPEX
(231,206)
Cash from investing activities
(147,208)
Cash from financing activities
(1,831,607)
4,155,157
7,730,667
FCF
27,742,982
(1,000,024)
(16,921,962)
Balance
Cash
26,869,827
27,280,027
29,021,547
Long term investments
59,342,912
57,701,467
51,813,933
Excess cash
85,869,371
84,716,193
80,498,329
Stockholders' equity
7,933,633
13,875,604
14,131,688
Invested Capital
88,287,245
115,158,710
102,387,764
ROIC
5.36%
2.28%
3.72%
ROCE
6.01%
2.02%
3.11%
EV
Common stock shares outstanding
4,469,725
4,469,582
4,469,582
Price
6.37
4.60%
6.09
-24.54%
8.07
-20.41%
Market cap
28,472,147
4.60%
27,219,753
-24.54%
36,069,524
-20.41%
EV
(57,132,036)
4,760,441
9,477,103
EBITDA
6,028,543
2,824,430
3,814,621
EV/EBITDA
1.69
2.48
Interest
1,218,188
821,380
Interest/NOPBT
46.72%
22.61%