XSHG600837
Market cap18bUSD
Dec 20, Last price
11.39CNY
1D
-0.26%
Jan 2017
-27.68%
Name
Haitong Securities Co Ltd
Chart & Performance
Profile
Haitong Securities Co., Ltd. operates as a securities company primarily in Mainland China, Hong Kong, and Europe. It operates through Wealth Management, Investment Banking, Asset Management, Trading and Institution, Finance Lease, and Others segments. The Wealth Management segment offers securities and futures brokering and dealing, investment consulting, and wealth management services, as well as financial services, such as margin financing, securities lending, stock pledge, etc. The Investment Banking segment provides sponsoring and underwriting services in equity and debt capital markets; financial consulting services, which include merger and assets restructuring services; and services related to the national equities exchange and quotations. The Asset Management segment offers investment management services on investment products comprising asset, fund, and private equity management to individual, corporate, and institutional clients. The Trading and Institution segment provides stock sales and trading, prime brokerage, and stock lending and research services in financial markets; market-making services for fixed income, currency and commodity products, futures and options, and derivatives on various exchanges; and investment funds and private equity projects. The Finance Lease segment offers financial solutions that include finance and operating lease, factoring, entrustment loans, and related consulting services. The Others segment provides warehouse receipts pledge, pricing, and market-making services, as well as services related to risk management. The company also offers fund trading, distribution, and management services; financial and commodity futures contracts broking and dealing services; investment advisory and management services; banking services; and real estate development, property management, and catering management services. Haitong Securities Co., Ltd. was founded in 1988 and is based in Shanghai, 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 | 22,670,584 -9.93% | 25,169,743 -39.41% | 41,540,906 10.24% | |||||||
Cost of revenue | 22,526,734 | 16,179,712 | 20,838,793 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 143,850 | 8,990,031 | 20,702,113 | |||||||
NOPBT Margin | 0.63% | 35.72% | 49.84% | |||||||
Operating Taxes | 1,876,918 | 2,802,886 | 4,795,936 | |||||||
Tax Rate | 1,304.78% | 31.18% | 23.17% | |||||||
NOPAT | (1,733,069) | 6,187,145 | 15,906,176 | |||||||
Net income | 1,008,406 -80.59% | 5,196,150 -59.49% | 12,826,517 17.94% | |||||||
Dividends | (3,919,260) | (3,266,050) | ||||||||
Dividend yield | 3.45% | 2.04% | ||||||||
Proceeds from repurchase of equity | (414,335) | (15,231) | ||||||||
BB yield | 0.34% | 0.01% | ||||||||
Debt | ||||||||||
Debt current | 155,038,896 | 149,681,313 | ||||||||
Long-term debt | 303,033,253 | 296,833,878 | 285,178,076 | |||||||
Deferred revenue | 25,969 | 156,746 | ||||||||
Other long-term liabilities | (301,936,088) | (285,542,660) | (1,477,397) | |||||||
Net debt | (255,460,868) | (101,914,966) | (116,593,618) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,053,038 | 8,819,103 | 70,969,577 | |||||||
CAPEX | (801,677) | |||||||||
Cash from investing activities | (8,803,001) | |||||||||
Cash from financing activities | (16,540,290) | 6,133,285 | ||||||||
FCF | (75,394,579) | 4,302,399 | 15,957,005 | |||||||
Balance | ||||||||||
Cash | 250,707,480 | 270,943,755 | 271,479,081 | |||||||
Long term investments | 307,786,642 | 282,843,985 | 279,973,925 | |||||||
Excess cash | 557,360,592 | 552,529,252 | 549,375,961 | |||||||
Stockholders' equity | 100,281,113 | 149,388,413 | 102,822,004 | |||||||
Invested Capital | 635,316,391 | 744,661,695 | 774,390,862 | |||||||
ROIC | 0.81% | 2.25% | ||||||||
ROCE | 0.02% | 1.00% | 2.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 13,022,693 | 13,064,200 | 13,064,200 | |||||||
Price | 9.38 7.94% | 8.69 -29.12% | 12.26 -4.67% | |||||||
Market cap | 122,152,856 7.60% | 113,527,898 -29.12% | 160,167,092 3.07% | |||||||
EV | (121,752,443) | 71,342,171 | 58,190,296 | |||||||
EBITDA | 1,533,848 | 10,417,664 | 22,068,896 | |||||||
EV/EBITDA | 6.85 | 2.64 | ||||||||
Interest | 15,953,502 | 13,607,710 | 12,341,619 | |||||||
Interest/NOPBT | 11,090.39% | 151.36% | 59.62% |