XSHG601555
Market cap5.50bUSD
Dec 26, Last price
8.07CNY
1D
-0.25%
1Q
13.48%
Jan 2017
-39.11%
IPO
7.02%
Name
Soochow Securities Co Ltd
Chart & Performance
Profile
Soochow Securities Co., Ltd. provides a range of securities management services in China. The company offers investment banking services, such as stock mergers and acquisitions, corporate restructuring, and other financial advisory services. It also provides asset and fund management; investment in equity and fixed income securities, derivatives, and other alternative financial products; securities brokerage; and securities financing and loan services, as well as engages in Internet financial business. The company was founded in 1993 and is based in Suzhou, 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 | 11,163,240 7.94% | 10,342,109 13.99% | 9,072,828 25.08% | |||||||
Cost of revenue | 5,397,814 | 4,953,988 | 5,288,062 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 5,765,425 | 5,388,122 | 3,784,766 | |||||||
NOPBT Margin | 51.65% | 52.10% | 41.72% | |||||||
Operating Taxes | 556,730 | 452,405 | 774,426 | |||||||
Tax Rate | 9.66% | 8.40% | 20.46% | |||||||
NOPAT | 5,208,695 | 4,935,717 | 3,010,340 | |||||||
Net income | 2,002,031 15.38% | 1,735,237 -27.45% | 2,391,779 40.10% | |||||||
Dividends | (1,999,662) | (834,742) | (602,694) | |||||||
Dividend yield | 5.47% | 2.55% | 1.69% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 40,058,256 | 39,210,142 | ||||||||
Long-term debt | 16,523,158 | 38,408,622 | 34,961,641 | |||||||
Deferred revenue | 31,476 | 86,416 | ||||||||
Other long-term liabilities | (16,266,822) | (37,533,192) | (136,972) | |||||||
Net debt | (80,140,400) | (51,968,387) | (43,430,286) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (8,167,320) | 23,143,136 | 9,627,919 | |||||||
CAPEX | (704,158) | |||||||||
Cash from investing activities | 5,659,504 | 2,423,743 | ||||||||
Cash from financing activities | 1,241,340 | 304,989 | 2,710,356 | |||||||
FCF | 18,814,776 | (6,734,483) | 6,748,911 | |||||||
Balance | ||||||||||
Cash | 3,532,278 | 56,983,834 | 67,172,028 | |||||||
Long term investments | 93,131,280 | 73,451,431 | 50,430,040 | |||||||
Excess cash | 96,105,396 | 129,918,159 | 117,148,427 | |||||||
Stockholders' equity | 17,147,747 | 20,557,758 | 14,347,179 | |||||||
Invested Capital | 140,347,561 | 154,354,184 | 148,332,071 | |||||||
ROIC | 3.53% | 3.26% | 2.23% | |||||||
ROCE | 3.66% | 3.08% | 2.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,005,078 | 5,007,503 | 4,021,375 | |||||||
Price | 7.31 11.94% | 6.53 -26.30% | 8.86 -10.14% | |||||||
Market cap | 36,587,119 11.89% | 32,698,992 -8.22% | 35,629,382 -10.74% | |||||||
EV | (42,975,965) | (13,566,787) | (7,458,111) | |||||||
EBITDA | 6,035,194 | 5,634,629 | 3,997,420 | |||||||
EV/EBITDA | ||||||||||
Interest | 2,172,104 | 1,755,133 | 1,760,914 | |||||||
Interest/NOPBT | 37.67% | 32.57% | 46.53% |