XSHG
601688
Market cap24bUSD
Jul 31, Last price
20.05CNY
1D
-1.86%
1Q
24.92%
Jan 2017
12.20%
IPO
126.81%
Name
Huatai Securities Co Ltd
Chart & Performance
Profile
Huatai Securities Co., Ltd., a security company, provides financial services in Mainland China and internationally. The company buys and sells stocks, funds, bonds, futures, and options on behalf of clients; and provides various financial products and asset allocation, margin financing, securities lending, securities-backed lending, and margin securities lending services. It also offers institutional investment banking services, such as equity and bond underwriting, financial consultancy, and over-the-counter business services for enterprises, institutions, and governments; cross-border proprietary and credit derivative products and services; custodian and fund services, including settlement, liquidation, reporting, and valuation services, as well as margin trading and other value-added services to various asset management institutions; and professional research and consulting services. In addition, the company provides private equity fund and asset management services for securities and futures companies, funds, etc. Huatai Securities Co., Ltd. was founded in 1990 and is headquartered in Nanjing, 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 39,108,484 15.05% | 33,991,276 10.32% | 30,811,407 -12.65% | |||||||
Cost of revenue | 17,434,151 | 28,097,322 | 28,376,267 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 21,674,332 | 5,893,954 | 2,435,140 | |||||||
NOPBT Margin | 55.42% | 17.34% | 7.90% | |||||||
Operating Taxes | 1,168,404 | 862,708 | ||||||||
Tax Rate | 19.82% | 35.43% | ||||||||
NOPAT | 21,674,332 | 4,725,550 | 1,572,432 | |||||||
Net income | 15,351,162 20.40% | 12,750,632 15.35% | 11,053,986 -17.17% | |||||||
Dividends | (15,060,654) | (4,063,640) | ||||||||
Dividend yield | 11.99% | 3.55% | ||||||||
Proceeds from repurchase of equity | (7,637) | |||||||||
BB yield | 0.01% | |||||||||
Debt | ||||||||||
Debt current | 237,822,729 | |||||||||
Long-term debt | 890,270 | 202,404,223 | ||||||||
Deferred revenue | 218,943 | |||||||||
Other long-term liabilities | (98,515,735) | |||||||||
Net debt | (779,566,133) | (861,269,045) | (343,359,805) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 68,167,707 | (31,458,328) | 67,164,729 | |||||||
CAPEX | (1,676,304) | |||||||||
Cash from investing activities | 20,496,121 | (6,264,467) | ||||||||
Cash from financing activities | 17,961,792 | |||||||||
FCF | 25,998,166 | 134,416,959 | 13,744,080 | |||||||
Balance | ||||||||||
Cash | 387,536,087 | 345,521,300 | 337,712,748 | |||||||
Long term investments | 392,030,046 | 516,638,015 | 445,874,008 | |||||||
Excess cash | 777,610,709 | 860,459,751 | 782,046,186 | |||||||
Stockholders' equity | 57,941,445 | 54,614,459 | 117,243,563 | |||||||
Invested Capital | 756,329,048 | 850,893,930 | 858,645,226 | |||||||
ROIC | 2.70% | 0.55% | 0.18% | |||||||
ROCE | 2.66% | 0.65% | 0.25% | |||||||
EV | ||||||||||
Common stock shares outstanding | 9,476,026 | 9,006,563 | 8,985,546 | |||||||
Price | 17.59 26.09% | 13.95 9.50% | 12.74 -28.27% | |||||||
Market cap | 166,683,300 32.67% | 125,641,560 9.75% | 114,475,860 -28.27% | |||||||
EV | (612,662,814) | (732,518,420) | (188,193,351) | |||||||
EBITDA | 23,312,175 | 7,739,988 | 3,860,674 | |||||||
EV/EBITDA | ||||||||||
Interest | 10,856,424 | 13,662,909 | 11,111,339 | |||||||
Interest/NOPBT | 50.09% | 231.81% | 456.29% |