XSHG600919
Market cap23bUSD
Dec 20, Last price
9.36CNY
1D
0.65%
1Q
24.63%
Jan 2017
-2.80%
IPO
-5.74%
Name
Bank of Jiangsu Co Ltd
Chart & Performance
Profile
Bank of Jiangsu Co., Ltd. provides various banking products and services in China. It operates through Corporate Banking, Retail Banking, and Treasury Business segments. The company's personal banking services include private banking; investment and financing; personal savings; investment and wealth management; personal exchange; personal loans; payment, and welfare and sport lottery agency; and consumer finance services. It also offers corporate banking services comprising time, call, structured, and current deposits; project financing and wealth management services; inward and outward remittance, export documentary collection and credit, import payment agency, and package loans, as well as L/C advice, review and negotiation, xonfirmation, and establishment services; money market, fixed income, and foreign exchange and derivatives; investment banking services, such as M&A and reorganization, structured financing, bond market, and securitization; and custody services. In addition, the company provides corporate loan, trade financing, finance leasing, guarantee, remittance and settlement, securities agency, credit card, repurchase transaction, and derivatives trading services; debt instrument investment services; foreign currency; and internet banking services, including direct, mobile, personal online, corporate online, telephone, SMS, and WeChat banking. It operates through 531 branches, including a head office, 17 branches, 1 franchised institution, and 512 sub-branches. The company serves individuals, corporations, government agencies, and financial institutions. Bank of Jiangsu Co., Ltd. was incorporated in 2006 and is headquartered in Nanjing, 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 | 56,964,711 -19.20% | 70,501,156 10.78% | 63,642,381 22.93% | |||||||
Cost of revenue | 516,325 | 17,306,731 | 14,307,278 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 56,448,386 | 53,194,425 | 49,335,103 | |||||||
NOPBT Margin | 99.09% | 75.45% | 77.52% | |||||||
Operating Taxes | 8,681,151 | 6,276,802 | 6,066,597 | |||||||
Tax Rate | 15.38% | 11.80% | 12.30% | |||||||
NOPAT | 47,767,235 | 46,917,623 | 43,268,506 | |||||||
Net income | 28,750,352 13.25% | 25,385,993 28.90% | 19,694,365 30.72% | |||||||
Dividends | (12,206,281) | (5,907,856) | (4,667,197) | |||||||
Dividend yield | 10.00% | 4.53% | 4.51% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 962,863,050 | 847,716,252 | ||||||||
Long-term debt | 1,060,851 | 581,251,123 | 505,572,781 | |||||||
Deferred revenue | 559,035 | 834,541 | ||||||||
Other long-term liabilities | 3,144,245,806 | (580,365,442) | (504,328,086) | |||||||
Net debt | (1,519,202,518) | 231,866,775 | 194,792,225 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 213,598,870 | (3,812,962) | 71,771,507 | |||||||
CAPEX | (2,657,862) | (848,041) | (3,128,172) | |||||||
Cash from investing activities | (122,089,450) | (48,086,546) | (49,492,235) | |||||||
Cash from financing activities | (85,974,612) | 24,546,975 | 419,813 | |||||||
FCF | (239,568,590) | 21,832,552 | 64,244,574 | |||||||
Balance | ||||||||||
Cash | 288,548,042 | 256,350,640 | 238,179,356 | |||||||
Long term investments | 1,231,715,327 | 1,055,896,758 | 920,317,452 | |||||||
Excess cash | 1,517,415,133 | 1,308,722,340 | 1,155,314,689 | |||||||
Stockholders' equity | 110,834,591 | 167,734,630 | 147,571,346 | |||||||
Invested Capital | 3,292,527,246 | 1,706,274,983 | 1,443,264,937 | |||||||
ROIC | 1.91% | 2.98% | 3.21% | |||||||
ROCE | 1.66% | 2.17% | 2.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 18,243,339 | 17,909,224 | 17,759,050 | |||||||
Price | 6.69 -8.23% | 7.29 25.04% | 5.83 6.78% | |||||||
Market cap | 122,047,938 -6.52% | 130,558,243 26.10% | 103,535,262 33.63% | |||||||
EV | (1,368,470,707) | 389,201,457 | 324,133,986 | |||||||
EBITDA | 57,877,968 | 54,413,969 | 50,498,578 | |||||||
EV/EBITDA | 7.15 | 6.42 | ||||||||
Interest | 73,327,514 | 63,442,639 | 59,391,791 | |||||||
Interest/NOPBT | 129.90% | 119.27% | 120.38% |