XSHE
002945
Market cap5.07bUSD
May 30, Last price
13.53CNY
1D
-0.66%
1Q
-10.75%
IPO
136.13%
Name
ChinaLin Securities Co Ltd
Chart & Performance
Profile
ChinaLin Securities Co., Ltd. engages in the securities business in China. The company is involved in securities brokerage, investment banking, asset management, and credit business activities. It offers private equity and alternative investment; investment consulting; margin financing and securities lending, stock-pledge repurchase transactions, and agreed-to repurchase securities transactions; and bond and bill investment services, as well as invests and trades in equity, fixed income, and other financial products activities. The company is headquartered in Shenzhen, China. ChinaLin Securities Co., Ltd. is a subsidiary of Shenzhen Li Ye Group Co., Ltd.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,434,737 45.33% | 987,205 -29.36% | 1,397,549 0.22% | |||||||
Cost of revenue | 926,468 | 1,105,156 | 1,324,753 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 508,269 | (117,951) | 72,796 | |||||||
NOPBT Margin | 35.43% | 5.21% | ||||||||
Operating Taxes | 81,091 | 11,021 | 12,746 | |||||||
Tax Rate | 15.95% | 17.51% | ||||||||
NOPAT | 427,178 | (128,973) | 60,050 | |||||||
Net income | 353,153 1,014.54% | 31,686 -93.18% | 464,671 -3.94% | |||||||
Dividends | (240,993) | (145,835) | ||||||||
Dividend yield | 0.59% | 0.41% | ||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 3,479,272 | |||||||||
Long-term debt | 2,004,789 | 3,636,704 | ||||||||
Deferred revenue | 1,321 | |||||||||
Other long-term liabilities | (1,992,466) | (3,532,078) | ||||||||
Net debt | (22,573,155) | (3,338,143) | (13,043,095) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,662,648 | (266,651) | ||||||||
CAPEX | (71,738) | |||||||||
Cash from investing activities | 2,213,600 | |||||||||
Cash from financing activities | (1,195,464) | 576,729 | ||||||||
FCF | 387,732 | 3,179,479 | 598,299 | |||||||
Balance | ||||||||||
Cash | 18,259,872 | 1,962,118 | 14,027,246 | |||||||
Long term investments | 4,313,283 | 3,380,815 | 6,131,825 | |||||||
Excess cash | 22,501,418 | 5,293,572 | 20,089,193 | |||||||
Stockholders' equity | 4,705,576 | 6,703,873 | 11,946,000 | |||||||
Invested Capital | 19,758,889 | 14,346,362 | 12,066,710 | |||||||
ROIC | 2.51% | 0.46% | ||||||||
ROCE | 2.08% | 0.30% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 2,716,564 | 2,700,000 | 2,700,000 | |||||||
Price | 15.33 1.93% | 15.04 14.11% | 13.18 -3.51% | |||||||
Market cap | 41,644,919 2.55% | 40,608,000 14.11% | 35,586,000 -3.51% | |||||||
EV | 19,071,764 | 39,493,942 | 28,798,310 | |||||||
EBITDA | 704,889 | 11,536 | 183,772 | |||||||
EV/EBITDA | 27.06 | 3,423.64 | 156.71 | |||||||
Interest | 169,290 | 188,764 | 292,794 | |||||||
Interest/NOPBT | 33.31% | 402.21% |