HKEX: 1988 - China Minsheng Banking Corp., Ltd.

Yield per half year: -5.07%
Sector: Financials

Reporting China Minsheng Banking Corp., Ltd.

Reports

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд ¥
143.87 523.47 691.12 245.96 220.8 166.44 120.24 122.3 175.83
Выручка, млрд ¥
119.62 155.21 144.28 156.77 180.44 184.95 168.8 142.48 140.82 140.82
Чистая прибыль, млрд ¥
46.11 47.84 49.81 50.33 53.82 34.31 34.38 35.27 35.82 35.82
EV, млрд ¥
575.25 1 440.5 1 819.01 526.94 678.63 290.21 237.2 186.53 162.95
EBIT, млрд ¥
63.63 35.91 70.73 229.31 74.55
EBITDA, млрд ¥
70.08 43.1 35.13 192.14 37.2
Баланс стоимость, млрд ¥
301.22 342.59 378.97 420.07 518.85 529.54 574.28 599.93 624.6 624.6
FCF, млрд ¥
-267.3 -401.3 -93.15 -90.22 145.95 155.56 65 65
Операционный денежный поток, млрд ¥
225.12 1 028.86 -257.06 -365.45 -84.93 -82.4 155.42 166.27 73.68 73.68
Операционная прибыль, млрд ¥
59.48 60.25 60.17 60.22 59.29 63.63 35.91 35.13 191.63 37.2
Операционные расходы, млрд ¥
54.86 59.37 53.67 49.29 51.16 52.52 53.14 53.89 55.61 56
CAPEX, млрд ¥
7.49 10.68 10.24 5.8 8.22 7.81 9.47 10.71 8.68 8.68


Balance sheet

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ¥
126.46 918.41 682.24 695.17 688.14 682.3 5 681.83 634.86 721.11 721.11
Short Term Investments ¥
633.76 830.01 779.22 276.74 185.63 242.89
Long term investments ¥
572.46 889.03 1 066.05 1 180.49 414.21 559.44 1 692.82 2 061.9 1 786.54 1 876.37
Total Receivables ¥
46.73 43.88 178.52 32.06 22.11 22.76 13.1 11.97 111.46 119.43
Total Current Assets ¥
1 503.22 1 434.3 1 193.18 889.84 961.64 1 063.86 902.71 789.78 746.31 840.54
Чистые активы, млрд ¥
33.38 42.38 43.27 45.99 48.76 60.99 60.6 62.92 72.04 72.04
Активы, млрд ¥
4 520.69 5 895.88 5 902.09 5 994.82 6 681.84 6 950.23 6 952.79 7 255.67 7 674.97 7 674.97
Short Term Debt ¥
269.46 275.51 333.69 922.23 1 066.04 1 118.65
Long Term Debt ¥
129.7 204.84 427.56 533.24 704.41 846.23 973.05 825.49 205.77 205.77
Задолженность, млрд ¥
4 219.47 5 553.29 5 523.12 5 574.75 6 163 6 408.99 6 366.25 753.77 790.82 7 037.16
Чистый долг, млрд ¥
262.63 156 263.75 433.95 149.24 118.91 69.72 60.16
Долг, млрд ¥
538.53 1 349.79 1 599.27 1 823.06 952.34 1 165.52 785.27 753.77 790.82 1 100
Interest income ¥
203.38 203.92 230.91 235.35 250.72 286.59 277.68 262.94 267.13
Расходы на обслуживание долга ¥
158.67 152.78 151.37 151.9 155.47 164.7 164.7
Чист. проц. доходы, млрд ¥
94.27 94.68 86.55 76.68 97.94 135.22 125.78 107.46 102.43 292.75
Goodwill ¥
0.006 0.192 0.201 0.206 0.193 0.188 0.205
Амортизация, млрд ¥
6.45 7.19 -35.6 -37.17 -37.36
Товарно материальные запасы ¥
2.13 9.31 13.14 12.03 11.01 10.55 9.87 6.05 4.74


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
EPS 0.8225 1.16 1.14 1.14 1.22 0.71 0.71 0.71 0.72 0.8182
Цена акции ао 8.29 7.83 5.4 5.89 4.41 2.98 2.7 2.65 3.06 3.06
Число акций ао, млн 18468.09 65833.33 103545 43782.42 43782.42 43782.42 49674.65 49754.17 43782.42
FCF/акцию -4.06 -3.88 -2.13 -2.06 3.33 3.13 1.31 1.48


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
ROE, % 15.31 13.97 13.14 11.98 10.37 6.48 5.99 6.01 5.85 5.85 8.33
ROA, % 1.02 0.8115 0.844 0.8395 0.8055 0.4936 0.4945 0.4965 0.4799 0.4799 1.05
ROIC, % 9.47 7.91 6.29 3.59 3.69 2.41 6.1 3.91 4.28 4.98
ROS, % 30.82 34.52 32.1 29.83 18.55 20.37 24.75 25.44 25.44 25.44 27.39
ROCE, % 1.11 0.6167 1.15 3.2 0.9837
Рентаб EBITDA, % 38.84 23.31 20.81 134.85 26.41 39.97 37.56
Чистая рентаб, % 38.55 30.82 34.52 32.1 29.83 18.55 20.37 24.75 25.44 25.44 27.38
Operation Margin, % 38.76 41.74 37.82 35.27 19.42 20.81 134.5 26.41 0 0 17.87
Доходность FCF, % -51.06 -58.07 -37.87 -40.86 87.69 129.38 53.15


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
P/E
3.01 10.51 13.73 4.57 6.44 4.84 3.35 3.26 2.87 13.88
P/BV
0.4199 1.38 1.65 0.474 0.417 0.2898 0.0182 0.017 0.1612 0.70
P/S
0.9269 3.63 4.41 1.36 1.19 0.986 0.8303 0.8295 0.73 2.78
P/FCF
-1.96 -1.72 -2.64 -2.45 1.14 0.7729 1.88 2.71 2.71 16.88
E/P
0.3325 0.0952 0.0728 0.2188 0.1554 0.2066 0.2933 0.2929 0.2037 0.2037 0.10
EV/EBITDA
7.26 14.48 7.93 1.23 5.01 44.37
EV/Ebit
7.99 17.37 3.94 1.03 2.5 0 0
EV/S
3.71 9.98 11.6 2.75 3.23 1.52 1.66 1.32 1.16 1.16 7.49
EV/FCF
-5.39 -4.53 -5.33 -6.62 1.76 1.52 2.87 2.51 2.51 3.01
Debt/EBITDA
13.73 26.14 22.35 3.92 21.26 0 0 1.82
Netdebt/Ebitda
3.91 10.31 4.54 0.6189 1.87 0 0 0.60
Debt/Ratio
0.2289 0.271 0.3041 0.1278 0.1411 0.1129 0.1039 0.103 0.1433 0.1433 0.20
Debt/Equity
3.94 4.22 4.34 1.65 1.85 1.37 1.26 1.27 15.27 15.27 32.54
Debt/Net Income
28.21 32.11 36.22 15.87 28.58 22.84 21.37 22.08 30.71 30.71 37.53
Бета
0.8116 0.7075 0.7075 1.67
Индекс Альтмана
0.4503 0.801 0.801 1.09


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
6.7 12.96 23.22 3.83 28.5 29.9 24.8 32.17 32.17 30.99
Дивиденд
0.3433 0.2757 0.1091 0.3935 0.405 0.2588 0.2496 0.2358 0.3788 0.3788
Див доход, ао, %
4.41 3.47 1.63 7 8.03 6.81 9.79 16.74 12.89 10.72 7.29
Дивиденды / прибыль, %
14.54 27.09 46.61 7.62 52.96 87.15 72.13 67.67 89.8 89.8 109.27


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024 CAGR 5
ebit_margin
35.27 19.42 41.9 160.94 52.94
Персонал, чел
62615 62615