XSHE002958
Market cap2.24bUSD
Jan 16, Last price
2.96CNY
1D
1.72%
1Q
1.37%
IPO
-46.74%
Name
Qingdao Rural Commercial Bank Corp
Chart & Performance
Profile
Qingdao Rural Commercial Bank Co., Ltd. provides various banking products and services in China. The company offers foreign exchange account; import and export collection; inward and outward remittance; letter of guarantee; financing; and export invoice financing services, as well as package and foreign exchange loans and certificates of deposit. The company was founded in 1951 and is headquartered in Qingdao, 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 | 5,383,162 -45.85% | 9,941,550 -3.47% | |||||||
Cost of revenue | (10,553,245) | 3,017,377 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 15,936,407 | 6,924,173 | |||||||
NOPBT Margin | 296.04% | 69.65% | |||||||
Operating Taxes | (377,056) | (276,777) | |||||||
Tax Rate | |||||||||
NOPAT | 16,313,463 | 7,200,950 | |||||||
Net income | 2,567,839 10.82% | 2,317,141 -24.41% | |||||||
Dividends | (264,977) | (2,964,312) | |||||||
Dividend yield | 1.50% | 15.28% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 98,656,185 | ||||||||
Long-term debt | 235,442 | 85,646,432 | |||||||
Deferred revenue | 303,906 | ||||||||
Other long-term liabilities | 19,188,403 | (85,490,017) | |||||||
Net debt | (208,783,920) | (7,409,872) | |||||||
Cash flow | |||||||||
Cash from operating activities | 16,048,028 | 1,974,945 | |||||||
CAPEX | (121,895) | (250,161) | |||||||
Cash from investing activities | (15,925,726) | 8,455,257 | |||||||
Cash from financing activities | 740,830 | (11,049,806) | |||||||
FCF | 16,571,926 | 7,333,002 | |||||||
Balance | |||||||||
Cash | 38,928,345 | 39,544,336 | |||||||
Long term investments | 170,091,017 | 152,168,153 | |||||||
Excess cash | 208,750,204 | 191,215,412 | |||||||
Stockholders' equity | 17,813,955 | 28,414,456 | |||||||
Invested Capital | 346,106,117 | 221,135,345 | |||||||
ROIC | 5.75% | 3.37% | |||||||
ROCE | 4.38% | 2.07% | |||||||
EV | |||||||||
Common stock shares outstanding | 6,740,380 | 6,712,954 | |||||||
Price | 2.62 -9.34% | 2.89 -22.75% | |||||||
Market cap | 17,659,796 -8.97% | 19,400,437 -19.31% | |||||||
EV | (190,185,408) | 12,899,139 | |||||||
EBITDA | 16,352,587 | 7,329,149 | |||||||
EV/EBITDA | 1.76 | ||||||||
Interest | 9,110,243 | 8,749,478 | |||||||
Interest/NOPBT | 57.17% | 126.36% |