XSHG601818
Market cap28bUSD
Dec 20, Last price
3.70CNY
1D
-0.54%
1Q
19.74%
Jan 2017
-5.13%
IPO
22.92%
Name
China Everbright Bank Co Ltd
Chart & Performance
Profile
China Everbright Bank Company Limited provides a range of financial products and services to corporations and government agencies, retail customers, and individuals in Mainland China, Hong Kong, Luxembourg, Seoul, and Sydney. The company operates through Corporate Banking, Retail Banking, Financial Market Business, and Others segments. It offers demand, time, pledged, notice, RMB general and intelligent agreement, structured, and other deposits, as well as certificates of deposit; working capital, fixed asset, project financing, syndicated, entrusted, auto, and other loans; personal loans and advances; overdraft facilities; and credit and debit cards. The company also provides bills acceptance, investment banking, trade finance, agency, cash management, financial consulting and advisory, remittance and settlement, guarantee, wealth management, securities agency, inter-bank money market transactions and investment, repurchase transactions, equity investment and related, leasing, capital market, asset management, treasury, custody, and other financial services, as well as online, mobile, and private banking services. In addition, it trades in debt securities, derivatives, and foreign currency accounts. As of December 31, 2021, it operated 1,304 branches and outlets covering 150 economic center cities across the country. The company was founded in 1992 and is headquartered in Beijing, 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 | 93,346,000 -38.46% | 151,695,000 -0.75% | 152,841,000 7.27% | |||||||
Cost of revenue | (160,677,000) | 42,279,000 | 42,805,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 254,023,000 | 109,416,000 | 110,036,000 | |||||||
NOPBT Margin | 272.13% | 72.13% | 71.99% | |||||||
Operating Taxes | 8,681,000 | 10,926,000 | 9,302,000 | |||||||
Tax Rate | 3.42% | 9.99% | 8.45% | |||||||
NOPAT | 245,342,000 | 98,490,000 | 100,734,000 | |||||||
Net income | 40,792,000 -8.96% | 44,807,000 3.23% | 43,407,000 14.73% | |||||||
Dividends | (16,070,000) | (15,690,000) | (16,166,000) | |||||||
Dividend yield | 9.34% | 8.40% | 8.05% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,567,616,000 | 1,512,408,000 | ||||||||
Long-term debt | 358,142,000 | 1,088,831,000 | 967,889,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,843,362,000 | (1,074,723,000) | (953,894,000) | |||||||
Net debt | (193,670,000) | 68,275,000 | 56,093,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (3,614,000) | (56,398,000) | (112,242,000) | |||||||
CAPEX | (5,154,000) | (4,667,000) | (5,352,000) | |||||||
Cash from investing activities | (205,825,000) | (103,094,000) | (93,410,000) | |||||||
Cash from financing activities | 196,019,000 | 70,566,000 | 286,039,000 | |||||||
FCF | (405,732,000) | 98,143,000 | (13,211,000) | |||||||
Balance | ||||||||||
Cash | 538,284,000 | 525,665,000 | 574,227,000 | |||||||
Long term investments | 13,528,000 | 2,062,507,000 | 1,849,977,000 | |||||||
Excess cash | 547,144,700 | 2,580,587,250 | 2,416,561,950 | |||||||
Stockholders' equity | 325,668,000 | 407,423,000 | 381,776,000 | |||||||
Invested Capital | 6,354,948,000 | 4,693,959,000 | 4,335,066,000 | |||||||
ROIC | 4.44% | 2.18% | 2.67% | |||||||
ROCE | 3.80% | 2.14% | 2.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 59,306,000 | 60,849,000 | 60,468,000 | |||||||
Price | 2.90 -5.54% | 3.07 -7.53% | 3.32 -16.79% | |||||||
Market cap | 171,987,400 -7.93% | 186,806,430 -6.95% | 200,753,760 -16.23% | |||||||
EV | 45,617,400 | 322,117,430 | 323,629,760 | |||||||
EBITDA | 254,023,000 | 115,380,000 | 115,484,000 | |||||||
EV/EBITDA | 0.18 | 2.79 | 2.80 | |||||||
Interest | 143,329,000 | 127,654,000 | 117,179,000 | |||||||
Interest/NOPBT | 56.42% | 116.67% | 106.49% |