XSHG600908
Market cap1.76bUSD
Dec 24, Last price
5.85CNY
1D
1.39%
1Q
8.53%
Jan 2017
-46.48%
IPO
-17.37%
Name
Wuxi Rural Commercial Bank Co Ltd
Chart & Performance
Profile
Wuxi Rural Commercial Bank Co.,Ltd provides various personal and corporate banking products and services. The company offers financial management, funds, insurance, account management, microfinance, forex trading, foreign currency exchange, trade settlement and finance business, remittance and letter of credit, and card and online banking services. It operates 1 sales department, 55 sub-branches, and 57 branch offices. Wuxi Rural Commercial Bank Co.,Ltd was founded in 2005 and is headquartered in Wuxi, 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 | 3,790,265 -11.71% | 4,293,046 2.38% | 4,193,136 9.99% | |||||||
Cost of revenue | 1,050,232 | 1,387,602 | 1,249,642 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,740,033 | 2,905,444 | 2,943,494 | |||||||
NOPBT Margin | 72.29% | 67.68% | 70.20% | |||||||
Operating Taxes | 179,490 | 228,192 | 156,263 | |||||||
Tax Rate | 6.55% | 7.85% | 5.31% | |||||||
NOPAT | 2,560,543 | 2,677,252 | 2,787,231 | |||||||
Net income | 2,200,488 9.96% | 2,001,129 26.65% | 1,580,041 20.47% | |||||||
Dividends | (740,986) | (766,051) | (878,880) | |||||||
Dividend yield | 5.46% | 6.05% | 6.66% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 10,650,431 | 17,863,302 | ||||||||
Long-term debt | 72,768 | 6,634,941 | 9,422,581 | |||||||
Deferred revenue | 6,566,802 | 9,342,661 | ||||||||
Other long-term liabilities | (6,582,887) | (9,364,628) | ||||||||
Net debt | (91,993,180) | (66,901,883) | (56,616,988) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 6,087,934 | 1,681,089 | 7,221,939 | |||||||
CAPEX | (177,553) | (152,920) | (229,182) | |||||||
Cash from investing activities | (7,131,257) | 1,400,199 | (3,825,876) | |||||||
Cash from financing activities | 118,716 | (3,762,847) | (1,059,215) | |||||||
FCF | 38,666,571 | 719,536 | 9,120,805 | |||||||
Balance | ||||||||||
Cash | 16,385,371 | 16,407,677 | 14,517,588 | |||||||
Long term investments | 75,680,577 | 67,779,578 | 69,385,283 | |||||||
Excess cash | 91,876,435 | 83,972,603 | 83,693,214 | |||||||
Stockholders' equity | 5,654,941 | 14,168,720 | 12,878,959 | |||||||
Invested Capital | 167,504,062 | 144,684,324 | 136,899,454 | |||||||
ROIC | 1.64% | 1.90% | 2.25% | |||||||
ROCE | 1.58% | 1.83% | 1.96% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,689,007 | 2,402,889 | 2,328,168 | |||||||
Price | 5.05 -4.17% | 5.27 -7.05% | 5.67 -6.74% | |||||||
Market cap | 13,579,485 7.24% | 12,663,225 -4.07% | 13,200,713 -5.94% | |||||||
EV | (78,270,195) | (54,101,005) | (42,689,689) | |||||||
EBITDA | 2,939,475 | 3,101,125 | 3,134,219 | |||||||
EV/EBITDA | ||||||||||
Interest | 4,757,772 | 4,420,513 | 4,268,873 | |||||||
Interest/NOPBT | 173.64% | 152.15% | 145.03% |