XSHG600369
Market cap4.02bUSD
Dec 25, Last price
4.92CNY
1D
-1.01%
1Q
18.55%
Jan 2017
-31.00%
Name
Southwest Securities Co Ltd
Chart & Performance
Profile
Southwest Securities Co., Ltd. operates as a securities company in China. The company offers wealth management, fund management, and asset management services. It also provides investment banking services, including equities, mergers and acquisitions, and fixed income; research; off-site; investment; and futures brokerage, investment advisory, and risk management services. The company was founded in 1999 and is headquartered in Chongqing, 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 | 2,030,824 43.58% | 1,414,397 -47.14% | 2,675,822 -4.14% | |||||||
Cost of revenue | 2,286,258 | 2,185,421 | 2,622,122 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (255,434) | (771,024) | 53,701 | |||||||
NOPBT Margin | 2.01% | |||||||||
Operating Taxes | (70,882) | 13,100 | ||||||||
Tax Rate | 24.39% | |||||||||
NOPAT | (184,551) | (771,024) | 40,600 | |||||||
Net income | 602,229 94.63% | 309,416 -70.20% | 1,038,153 -4.89% | |||||||
Dividends | (722,269) | (531,609) | (664,511) | |||||||
Dividend yield | 2.64% | 2.13% | 1.89% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 32,604,365 | 32,251,214 | ||||||||
Long-term debt | 10,364,557 | 18,599,081 | 19,001,385 | |||||||
Deferred revenue | 6,953 | 1,308 | ||||||||
Other long-term liabilities | (10,246,531) | (18,212,322) | (146,380) | |||||||
Net debt | (42,981,831) | (25,837,409) | (26,833,068) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (1,562,153) | 2,969,415 | ||||||||
CAPEX | (134,136) | (196,527) | ||||||||
Cash from investing activities | (634,843) | 3,169,041 | ||||||||
Cash from financing activities | 2,058,342 | |||||||||
FCF | 32,001,343 | (562,313) | (7,404,784) | |||||||
Balance | ||||||||||
Cash | 6,287,403 | 32,861,121 | 35,389,645 | |||||||
Long term investments | 47,058,985 | 44,179,734 | 42,696,022 | |||||||
Excess cash | 53,244,846 | 76,970,136 | 77,951,876 | |||||||
Stockholders' equity | 14,060,987 | 16,450,560 | 14,016,320 | |||||||
Invested Capital | 70,614,027 | 96,534,942 | 100,131,531 | |||||||
ROIC | 0.04% | |||||||||
ROCE | 0.05% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 6,691,437 | 6,645,109 | 6,645,109 | |||||||
Price | 4.09 9.07% | 3.75 -29.11% | 5.29 -1.67% | |||||||
Market cap | 27,367,975 9.83% | 24,919,159 -29.11% | 35,152,627 7.75% | |||||||
EV | (15,621,430) | 1,934,147 | 8,319,559 | |||||||
EBITDA | (60,100) | (575,053) | 192,224 | |||||||
EV/EBITDA | 259.92 | 43.28 | ||||||||
Interest | 1,240,691 | 1,234,077 | 1,345,120 | |||||||
Interest/NOPBT | 2,504.86% |