SSE: 601658 - Postal Savings Bank of China Co., Ltd.

Yield per half year: +14.44%
Dividend yield: 0.00%
Sector: Financials

Reporting Postal Savings Bank of China Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥							414.18		461.3	414.18	0.00
Выручка, млрд ¥	111.25	129.33	132.82	145.58	153.83	216.23	234.68	226.79	226.79	195.42	9.27
Чистая прибыль, млрд ¥	39.8	47.68	52.31	60.93	64.2	76.17	85.22	86.27	86.27	74.56	7.20
Баланс стоимость, млрд ¥	346.53	430.97	474.4	543.87	671.8	794.09	824.23	954.87	954.87	757.77	11.92
FCF, млрд ¥		-373.9	178.18	19.71	154.2	95.7	462.51	250.37	250.37	196.50	66.26
Операционный денежный поток, млрд ¥	-951.18	-942.46	184.51	-611.23	-888.98	-941.36	-813.87	263.34	263.34	-598.4200	-184.50
Операционная прибыль, млрд ¥	42.93									42.93	0.00
CAPEX, млрд ¥	7.41	8.85	6.33	6.73	7.57	13.85	12.4	12.96	12.96	10.70	14.00

	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Выручка, млрд ¥						83.56	-22.52	88.16	29.5	83.21		89.43	28.34	63.73	-20.31
Чистая прибыль, млрд ¥				24.98	22.14	26.74	11.38	26.28	23.28	26.09	10.62	25.93	22.89	21.76	-0.34
Баланс стоимость, млрд ¥	671.8	749.06	794.09		839.72		824.23		889.03	913.77	954.87	1 006.93	1 004.99	953.92	2.48
FCF, млрд ¥						-20.93	340.59	21.95	55.98	-115.48		222.57	-99.05	17.19	-235.17
Операционный денежный поток, млрд ¥			-235.92	-416.12	-227.69	-76.98	-93.09	-516.69	-7.13	-111.92		225.15	-94.21	-100.9600	-28.85
CAPEX, млрд ¥			7.52	2.31	1.75	3.23	5.11	2.27	3.3	3.57		2.58	4.83	3.31	16.30

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥	1 679.34	2 024.72	1 628.91	1 452.81	1 511.94	1 564.32	1 732.25	1 833.94	1 833.94	1619.05	4.77
Long term investments ¥	1 971.5	1 749.06	3 394.65	3 680.04	3 925.79	4 354.67	4 961.46	5 390.42		4462.48	7.93
Total Receivables ¥	6.27	13.66	3.44	4.58	5.37	7.16	7.7			5.65	17.49
Total Current Assets ¥	1 860.98	2 329.84	2 012.78	1 933.23	2 215.86	2 602.48	2 848.68			2322.61	7.19
Чистые активы, млрд ¥	39.28	43.8	45.4	57.64	61.03	67.24	65.75			59.41	7.69
Активы, млрд ¥	8 265.62	9 012.55	9 516.21	10 216.71	11 353.26	12 587.87	14 067.28	15 726.63	15 726.63	12790.35	9.01
Задолженность, млрд ¥	7 918.73	8 581.19	9 040.9	9 671.83	10 680.33	11 792.32	13 241.47	14 770.02	14 770.02	12031.19	8.84
Долг, млрд ¥							271.12		407.88	271.12	0.00
Interest income ¥	278.2	305.29	360.17	388.24	416.25	451.57	474.24	498.33		445.73	5.12
Расходы на обслуживание долга ¥			126.04	148.01	162.87	182.19	200.65	216.52	216.52	182.05	7.90
Чист. проц. доходы, млрд ¥	157.59	188.12	234.12	240.22	253.38	269.38	273.59	281.8	498.33	263.67	3.24
Товарно материальные запасы ¥	0.686	0.652	0.617	0.763	0.626	0.668	0.655			0.6658	1.20

	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
Наличность, млрд ¥			1 511.94		1 563.88		1 564.32		1 655.46		1 732.25		1 774.99	1 748.89	1 833.94	1 858.47	1 918.17	1826.89	1.56
Long term investments ¥	3 680.04	3 964.19	3 925.79		4 088.99		4 354.67		4 560		4 961.46		5 217.23	5 379.36	5 390.42			5101.69	3.40
Total Receivables ¥	4.58	10.08	5.37		12.63		7.16		11.53		7.7		12.74					10.35	0.17
Total Current Assets ¥				2 397.28	2 263.61	2 315.16	2 602.43	2 760.85	2 795.34	2 622.35	2 848.68	2 927.46	3 049.06					2848.58	1.75
Чистые активы, млрд ¥				48.84	59.98	50.23	67.24	54.72	66.81	55.03	65.75	53.28	65.7					61.31	-0.33
Активы, млрд ¥			11 353.26		12 217.05		12 587.87		13 426.42		14 067.28		15 123.11	15 315.36	15 726.63	16 331.95	16 413.53	15782.12	1.65
Задолженность, млрд ¥			10 680.33		11 466.67		11 792.32		12 585.18		13 241.47		14 232.42	14 399.89	14 770.02	15 323.25	15 406.73	14826.46	1.60
Interest income ¥										119.1	119.69	121.2	124.11	126.69				122.16	1.24
Расходы на обслуживание долга ¥										50.78	51.54	51.8	53.21	55.15		55.83	55.98	54.39	1.56
Чист. проц. доходы, млрд ¥										68.32	68.15	69.4	70.91	71.54		127.4		81.48	13.33
Товарно материальные запасы ¥	0.792	0.736	0.626		0.598		0.626		0.553		0.655		0.523					0.5910	-2.64

Share

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.6456	0.07	0.74	0.78	0.9225	0.87			0.87	0.6765	65.53
Цена акции ао		5.86	4.78	5.1	4.62	4.35	5.68	5.39	5.39	5.03	1.11
Число акций ао, млн	81030.57	81341	86914	91033	92383.97	99161.08			99161.08	90166.61	4.04
FCF/акцию	2.2	0.2286	1.77	1.04	5.01	2.52			2.52	2.11	61.61

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	5 quarters average	CAGR 5
EPS			0.26	0.18	0.29	0.12	0.27	0.2348	0.2631	0.11	0.2615	0.2308	0.2200	-0.34
Цена акции ао	5.06	5.27	5.54	5.35	4.66	4.3	4.72	5.22	4.94	4.57			4.75	1.23
FCF/акцию						3.69		0.5645	-1.16		2.24	-0.9988	0.8671	-177.00

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	11.49	11.06	11.03	11.2	9.56	9.59	10.53	9.7			9.7	8.60	10.12	-2.83
ROA, %	0.4815	0.5291	0.5497	0.5964	0.5655	0.6051	0.6395	0.5791			0.5791	1.37	0.5971	-0.59
ROS, %		36.87	39.39	41.86	41.73	35.23	36.32	38.04	38.04	38.04	38.04	29.82	37.13	1.55
ROCE, %										0	0	0.00
Ebit margin, %										0	0
Рентаб EBITDA, %							30.88			0	0	6.31	30.88	0.00
Чистая рентаб, %	35.77	36.87	39.39	41.86	41.73	35.23	36.32	38.04			38.04	29.82	38.64	-1.90
Operation Margin, %	38.59							0	0	0	0	3.31	38.59	0.00

	2020Q4	2021Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %	1.69	2.64	1.47	2.64		1.38		5.44	4.45	1.11	3.18	2.4	8.60	3.32	-15.10
ROA, %	0.1	0.1621	0.0927	0.1649		0.0809		0.3079	0.1714	0.0675	0.1617	0.1398	1.37	0.1697	-14.61
ROS, %					32	-50.52	29.81	78.93	31.36		28.99	80.76	29.82	49.97	22.06
Чистая рентаб, %					32	-50.52	29.81	78.93	31.36		28.99	80.76	29.82	49.97	22.06

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	8.46	6.48	6.19	4.91	4.87			4.87	15.24	6.18	-10.46
P/BV	0.9461	0.6178	0.5922	0.5068	0.4395			0.4395	0.85	0.6205	-14.22
P/S	3.54	2.7	2.18	1.78	1.85			1.85	3.19	2.41	-12.17
P/FCF					0.9974	1.84	1.84	1.84	1.87	1.56	22.64
E/P					0.1847	0.187	0.187	0.187	0.15	0.1862	0.41
EV/EBIT						0	0	0
EV/S					0	0	0	0	2.53
EV/FCF						0	0	0	0.01
Debt/EBITDA					0	0	0	0	1.38
Netdebt/Ebitda					0	0	0	0	0.60
Debt/Ratio					0.029	0.0259	0.0259	0.0259	0.23	0.0269	-3.70
Debt/Equity					0	0	0	0	0.67
Debt/Net Income					4.79	4.73	4.73	4.73	34.20	4.75	-0.42
Бета				0.44	1.56	0.7203	0.0996	0.0996	0.11	0.7050	-31.02
Индекс Альтмана				0	0.0645	0.0573	0.0573	0.0573	1.15	0.0597	-3.87

	2021Q4	2022Q2	2022Q4	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	Industry average	5 quarters average	CAGR 5
P/E			36.79	13.86	8.08		6.35	6.45		15.24	14.31	-29.41
P/BV	0.5922	0.5798	0.5068	0.5522	0.5437	0.4395	0.4738	0.4797		0.85	0.4978	-2.78
P/S			-18.59	92.24	5.62		2.36	2.4		3.19	16.81	-166.40
Бета									0.0996	0.11	0.0996	0.00
Индекс Альтмана									0.0573	1.15	0.0573	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	9	5.97	14.31	18.2	23.9	26.53	38.04	38.04			28.94	15.89
Дивиденд					0.2102	0.2085	0.2474	0.2579	0		0.2310	5.25
Див доход, ао, %					4.2	3.91	9.54	10.19	0	0.94	6.96	24.80
Дивиденды / прибыль, %	22.61	12.52	27.36	29.86	37.23	34.83	38.21	44.09	44.09	98.92	36.84	8.11

	2020Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд			0.989	5.18	27.39	27.39	6.77	6.77	1.5	29.25	7.02	0.678		9.04	-36.89
Дивиденд	0.2102	0.2085				0.2474				0.2579				0.2310	5.25
Див доход, ао, %	4.16	4.12				5.31				5.22			0.94	4.70	5.84
Дивиденды / прибыль, %			8.48	20.73	123.71	102.43	59.49	25.75	6.46	112.11	27.08	2.96	98.92	34.87	-35.12

	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	178252	178252	180038	0.33

	CAGR 5

	CAGR 5