SSE: 600837 - Haitong Securities Co., Ltd.

Yield per half year: +26.83%
Sector: Financials

Reporting Haitong Securities Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥													104.87		117.16
Выручка, млрд ¥						37.13	27.81	27.52	23.74	34.3	37.68	41.54	25.17	22.38	22.38
Чистая прибыль, млрд ¥						15.84	8.04	8.62	5.21	9.52	10.88	12.83	6.55	1.01	1.01
EV, млрд ¥									198.46	265.23	219.2	172.08	136.88	171.24	171.24
Баланс стоимость, млрд ¥						107.69	110.13	117.76	117.86	126.09	153.45	163.14	164.59	163.24	163.24
FCF, млрд ¥								-60.64	-8.97	20.05	4.2	69.17	4.16	2.25	2.25
Операционный денежный поток, млрд ¥						15.58	-50.18	-58.82	-5.02	22.66	-6.25	52.75	17.79	3.05	3.05
Операционная прибыль, млрд ¥	5.11	4.63	4.69	6.82	14.8	21.07	10.65	12.29	7.15	15.97
Операционные расходы, млрд ¥						16.06	15.94	14.25	15.01	18.21
CAPEX, млрд ¥						0.3391	0.4524	1.83	3.96	2.61	8.09	1.8	4.66	0.8017	0.8017

	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Выручка, млрд ¥								7.78	6.29	7.04	8.3	8.18	5.68	0.2156	4.87	4.06	3.85
Чистая прибыль, млрд ¥								3.26	1.32	0.4699	2.43	1.4	0.5321	-3.35	0.9113	0.0418	-1.61
EV, млрд ¥								130.15	147.86	136.88	146.22	158.34	187.82	171.24	158.43	160.71	115.67
Баланс стоимость, млрд ¥								163.08	164.24	164.59	167.46	167.02	166.98	163.24	164.5	163.03	161.23
FCF, млрд ¥								15.28	-15.94	4.64	-0.5284	-10.56	-11.02	24.36	-7.07	26.05	27
Операционный денежный поток, млрд ¥								16.88	-13.43	13.91	-0.3771	-10.37	-10.82	24.62	-6.92	26.21	27.4
Операционная прибыль, млрд ¥	0.7621	2.3	5.16	2.5	2.78	5.53
Операционные расходы, млрд ¥	4.33	3.77	4.68	4.35	4.14	5.04	3.09
CAPEX, млрд ¥								1.6	2.51	0.2919	0.1513	0.1933	0.1962	0.2609	0.144	0.1576	0.3995

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2002	2003	2004	2005	2006	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥												52.95	327.11	286.34	265.21	306.29	230.16	271.48	270.94	250.71	250.71
Short Term Investments ¥							21.77	0.6059	2.19	9.04	63.17	189.54	172.02	166.76	145	57.49
Long term investments ¥												65.85	163.14	153.84	215.34	255.61	259.77	279.97	282.84	307.79
Total Receivables ¥												94.42	88.64	89.35	142.98	143.87	140.89	143.32
Total Current Assets ¥												474.75	413.94	410.37	526.29	562.21	553.07	582.46	558.9
Чистые активы, млрд ¥										1.01	1.07	1.2	1.47	2.71	5.9	7.56	16.92	16.87	18.73
Активы, млрд ¥												576.45	560.87	534.71	574.62	636.79	694.07	744.93	753.61	754.59	754.59
Short Term Debt ¥												7.25	23.14	29.97	26.88
Long Term Debt ¥			0.000425			0.0178			2.15	17.94	44.95	109.71	127.29	130.8	156.56	179.08
Задолженность, млрд ¥												459.52	438.91	405.01	444.44	495.67	525.95	567.17	575.99	579.79	579.79
Чистый долг, млрд ¥														50.17	97.25	84.42	51.19	11.91	24.14	50.13	50.13
Долг, млрд ¥												116.96	150.43	160.77	183.43				383.62		418.96
Interest income ¥													3.84	3.67	17.95	18.18	17.91	18.96	19.82	20.04
Расходы на обслуживание долга ¥															13.13	14.04	13.02	12.34	13.61	15.95	15.95
Чист. проц. доходы, млрд ¥													3.84	3.67	4.82	4.15	4.89	6.62	6.21	4.09	20.04
Goodwill ¥											2.6	3.76	4.12	3.86	4.05	4.13	3.88	3.37	3.68	3.47
Себестоимость, млрд ¥												10.87	9.16	9.28	8.94	11.09
Товарно материальные запасы ¥	0.0305	0.0262	0.0389	0.0445	0.0647									0.3171	0.784	0.323	0.269	0.1669

	2007Q1	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ¥																			291.17	270.2	270.94	277.31	274.37	245.5	250.71	260.73	248.89	267.44
Short Term Investments ¥		87.86	96.86	100.53	98.08	144.15	145	154.62	141.83	132.7	57.49
Long term investments ¥																280.75	279.97	276.26	264.43	268.5	282.84	292.69	279.26	292.19	307.79
Total Receivables ¥													153.98	135.08	157.54	126.45	143.32	112.59	116.51	101.36		95.48	104.97
Total Current Assets ¥														581.41	617.16	596.02	581.53	570.45	587.97	547.55	558.9	563.35	569.08
Чистые активы, млрд ¥														15.76	15.51	15.97	16.87	15.59	15.68	15.94	18.73	17.29	17.51
Активы, млрд ¥																			749.57	742.03	753.61	775.36	762.39	736.17	754.59	713.95	721.41	693.24
Short Term Debt ¥							26.88		48.85
Long Term Debt ¥		149.68	150.8	181.45	151.48	167.85	156.56	174.71	138.71	172.75	179.08
Задолженность, млрд ¥																			572.08	563.62	575.99	593.98	582.52	555.94	579.79	541.3	550.22	523.75
Чистый долг, млрд ¥																			2.64	30.67	24.14	30.86	39.72	58.62	50.13	44.64	46.01	1.1
Долг, млрд ¥							183.43		187.55
Interest income ¥																4.87	4.82	4.92	3.34	4.94	5.33	4.97	5.13	5.05	4.89
Расходы на обслуживание долга ¥																			3.2	3.3	3.86	3.9	4.02	3.96	4.07	3.69	3.5	3.26
Чист. проц. доходы, млрд ¥																		1.66	1.42	1.65	1.47	1.08	1.11	1.09	0.8152	4.56	4.4
Goodwill ¥																3.85	3.37	3.34	3.52	3.72	3.68	3.6	3.79	3.77	3.47
Себестоимость, млрд ¥							8.94	2.67	-2.67		11.09
Товарно материальные запасы ¥	0.0583						0.784		0.8296		0.323	0.2934	0.269		0.7022		0.1669		0.1686				0.2628

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	1.49	0.7	0.75	0.45	0.83	0.9	0.98	0.501	0.0772			0.0772
Цена акции ао			12.87	8.8	15.46	12.86	12.26	8.69	9.37	11.12	10.4	10.4
Число акций ао, млн				11501.7	11473	12083	13088	13064.2	13064.2			13064.2
FCF/акцию				-0.7802	1.74	0.3215	5.29	0.3186	0.1723			0.1723

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS				0.26	0.11	0.03	0.19	0.1068	0.0407	-0.2567	0.0698	0.0032	-0.1234
Цена акции ао	12.02	12.24	11.38	9.44	9.38	8.73	9.05	9.41	10.03	9.73
FCF/акцию				1.17	-1.22	0.3554	-0.0404	-0.8082	-0.8434	1.86	-0.541	1.99	2.07

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		14.71	7.3	7.32	4.42	7.55	7.09	7.86	3.99	0.6152			0.6152	8.60
ROA, %		2.75	1.43	1.61	0.9069	1.5	1.57	1.72	0.8736	0.1337			0.1337	1.37
ROIC, %		10.71	8.21	7	6.15
ROS, %				31.32	21.95	27.76	28.86	30.88	26	4.51	4.51	4.51	4.51	29.82
Рентаб EBITDA, %									33.26				28.81	41.77
Чистая рентаб, %		42.65	28.92	31.32	21.95	27.76	28.86	30.88	26	4.51			4.51	29.82
Operation Margin, %	66.4	56.75	38.29	44.65	30.12	46.56				0	0	0	0	3.31

	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %							2	0.8023	0.2855	1.45	0.8443	0.3202	-2.02	0.5496	0.0253	-0.985	8.60
ROA, %							0.4346	0.1776	0.0623	0.3139	0.1815	0.071	-0.4499	0.1241	0.0058	-0.228	1.37
ROIC, %		2		1.51
ROS, %							41.89	20.94	6.68	29.31	17.05	9.37	-1555.65	18.7	1.03	-41.93	29.82
Чистая рентаб, %							41.89	20.94	6.68	29.31	17.05	9.37	-1555.65	18.7	1.03	-41.93	29.82
Operation Margin, %	14.97	37.95	52.07	32.52	37.54	59.48											3.31

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E				19.42	18.99	15.45	12.49	17.23	120.1			120.1	15.24
P/BV				0.7775	1.28	0.9993	0.9011	0.6347	0.6928			0.6928	0.85
P/S				4.26	5.27	4.46	3.86	4.48	5.41			5.41	3.19
P/FCF									28.16	52.04	52.04	52.04	1.87
E/P									0.0559	0.0086	0.0086	0.0086	0.15
EV/Ebit										0	0	0
EV/S					7.73	5.82	4.14	5.44	7.65	7.65	7.65	7.65	2.53
EV/FCF					13.23	52.19	2.49	32.89	76.06	76.06	76.06	76.06	0.01
Debt/EBITDA									0	0	0	0	1.38
Netdebt/Ebitda									0	0	0	0	0.60
Debt/Ratio	0.2029	0.2682	0.3007	0.3192					0.5559	0.5552	0.5552	0.5552	0.23
Debt/Equity	1.09	1.37	1.37	1.56					0	0	0	0	0.67
Debt/Net Income	7.38	18.7	18.65	35.2					63.96	415.47	415.47	415.47	34.20
Бета								0.77	1.28	1.26	0.8209	0.8209	1.22
Индекс Альтмана								0	0.2321	0.2178	0.2178	0.2178	1.15

	2018Q4	2019Q2	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
P/E			12.59	13.54	16.56	17.23	15.42	21.12	26.74		-221.35	-61.4		15.24
P/BV				0.7184	0.6568	0.6347	0.636	0.6595	0.7169	0.6928	0.6591	0.67	0.676	0.85
P/S				4.18	4.56	4.48	3.92	3.98	4.42	5.41	6	7.74	8.82	3.19
EV/S								19.35	33.08	794.39	32.5	39.58	30.07	2.53
EV/FCF								-15	-17.05	7.03	-22.42	6.17	4.28	0.01
Debt/Ratio	0.3192	0.3011												0.23
Debt/Equity	1.56	1.53												0.67
Debt/Net Income	112.99	106.78												34.20

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	8.23	13.34	10.88	13.33	13.63	4.06	3.93	12.96	12.96	14.17
Дивиденд	0.25	0.45	0.22	0.23	0.15	0.28	0.25	0.3	0.21	0
Див доход, ао, %	1.24	2.98	1.48	2.21	1.12	2.02	2.1	5.91	4.98	0	0.32
Дивиденды / прибыль, %	51.95	165.83	126.21	255.75	143.09	37.31	30.65	63.84	1284.83	1284.83	98.92

	2014Q2	2015Q3	2016Q3	2017Q3	2018Q3	2019Q3	2020Q4	2021Q3	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд									2.56	4.38	2.75	2.75	2.44	5.74	2.04	2.87	2.72	3.7
Дивиденд	0.12	0.25	0.45	0.22	0.23	0.15	0.28	0.25		0.3				0.21
Див доход, ао, %	1.28	1.55	2.85	1.47	2.58	1.07	2.04	2.08		3.2				2.09					0.32
Дивиденды / прибыль, %									78.65	332.26	584.47	112.84	174.52	1078.32	-60.72	315.39	6504.49	-229.55	98.92

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

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

Subscribe

Other

IFRS

Reporting Annual

	2022	2023	2024	CAGR 5
Персонал, чел	11631	11631	13637

	CAGR 5

	CAGR 5