Loading...
XSHG601169
Market cap16bUSD
Dec 20, Last price  
5.86CNY
1D
-0.68%
1Q
17.67%
Jan 2017
-27.95%
IPO
-31.14%
Name

Bank of Beijing Co Ltd

Chart & Performance

D1W1MN
XSHG:601169 chart
P/E
4.84
P/S
0.91
EPS
1.21
Div Yield, %
7.94%
Shrs. gr., 5y
-0.81%
Rev. gr., 5y
19.61%
Revenues
48.27b
-27.01%
4,021,093,0004,250,724,0005,827,638,0007,641,862,00012,288,771,00011,850,858,00015,611,205,00020,788,784,00027,814,867,00030,627,007,00036,749,000,00043,889,000,00047,838,000,00050,391,000,00055,486,000,00062,988,000,00064,198,000,00066,122,000,00066,128,000,00048,268,000,000
Net income
25.62b
+3.49%
1,383,750,0001,685,595,0002,140,408,0003,348,197,0005,417,165,0005,633,859,0006,803,030,0008,946,703,00011,674,808,00013,459,308,00015,623,000,00016,839,000,00017,802,000,00018,733,000,00020,002,000,00021,441,000,00021,484,000,00022,226,000,00024,760,000,00025,624,000,000
CFO
41.98b
-66.70%
20,222,726,0005,599,728,00020,720,179,00019,186,342,000142,701,00034,990,609,00033,843,239,00069,555,677,000-4,365,730,00020,842,202,000124,487,000,00036,419,000,000-5,293,000,00012,545,000,00037,167,000,00020,196,000,00018,977,000,000-39,561,000,000126,042,000,00041,978,000,000
Dividend
Jul 10, 20240.32 CNY/sh

Profile

Bank of Beijing Co., Ltd. operates as a subsidary of Taikang Insurance Group Inc.
URL
https://www.bankofbeijing.com.cn/
IPO date
Sep 19, 2007
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
48,268,000
-27.01%
66,128,000
0.01%
66,122,000
3.00%
Cost of revenue
(68,317,000)
18,912,000
18,117,000
Unusual Expense (Income)
NOPBT
116,585,000
47,216,000
48,005,000
NOPBT Margin
241.54%
71.40%
72.60%
Operating Taxes
2,285,000
2,089,000
2,786,000
Tax Rate
1.96%
4.42%
5.80%
NOPAT
114,300,000
45,127,000
45,219,000
Net income
25,624,000
3.49%
24,760,000
11.40%
22,226,000
3.45%
Dividends
(9,837,000)
(9,768,000)
(7,173,000)
Dividend yield
10.29%
10.74%
7.64%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
1,004,848,000
905,362,000
Long-term debt
40,350,000
520,140,000
448,186,000
Deferred revenue
482,389,000
442,025,000
Other long-term liabilities
3,420,447,000
(483,312,000)
(443,207,000)
Net debt
(212,841,000)
46,420,000
34,379,000
Cash flow
Cash from operating activities
41,978,000
126,042,000
(39,561,000)
CAPEX
(3,382,000)
(1,343,000)
(1,707,000)
Cash from investing activities
(114,474,000)
(14,565,000)
36,373,000
Cash from financing activities
42,255,000
(877,000)
40,230,000
FCF
111,023,000
45,134,000
39,878,000
Balance
Cash
253,191,000
347,267,000
327,936,000
Long term investments
1,131,301,000
991,233,000
Excess cash
250,777,600
1,475,261,600
1,315,862,900
Stockholders' equity
268,242,000
250,627,000
237,088,000
Invested Capital
3,497,901,400
2,292,895,000
2,036,637,000
ROIC
3.95%
2.08%
2.32%
ROCE
3.11%
1.86%
2.11%
EV
Common stock shares outstanding
21,100,000
21,100,000
21,143,000
Price
4.53
5.10%
4.31
-2.93%
4.44
-8.26%
Market cap
95,583,000
5.10%
90,941,000
-3.13%
93,874,920
-8.08%
EV
(98,100,000)
157,346,000
148,118,920
EBITDA
119,828,000
49,649,000
50,102,000
EV/EBITDA
3.17
2.96
Interest
70,150,000
60,991,000
62,767,000
Interest/NOPBT
60.17%
129.17%
130.75%