Bank Of Guizhou Co Ltd

SEHK:6199

Chiny / Finanse / Banki

Podsumowanie

Dywidendy

Historyczne bankowe dane finansowe z 10 lat

Cena akcji

1,10 HKD

Model Summary
-	-
Key Metrics	Latest
Total Revenue	7,948 B
Net Profit Margin	46,2%
Total Assets	588,4 B
Total Equity	50,308 B

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-14	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	12 Months

Net Revenue	4,260	4,641	5,481	5,557	6,310	7,513	7,974	7,828	8,134	8,021	7,948
% Growth		8.9%	18.1%	1.4%	13.5%	19.1%	6.1%	-1.8%	3.9%	-1.4%

Adjusted Net Income	1,422	1,441	2,168	2,255	2,827	3,549	3,640	3,699	3,829	3,653	3,675
% Margin	33.4%	31.0%	39.6%	40.6%	44.8%	47.2%	45.6%	47.3%	47.1%	45.5%	46.2%

Adjusted Basic EPS	NA	0.17	0.22	0.20	0.23	0.29	0.25	0.25	0.26	0.25	0.25

Obliczenia pomocnicze

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
CNY	Fiscal Year Ending										Latest
(in millions)	Dec-14	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Jun-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Net Revenue	4,260	4,641	5,481	5,557	6,310	7,513	7,974	7,828	8,134	8,021	7,948
% Growth	NA	8.9%	18.1%	1.4%	13.5%	19.1%	6.1%	-1.8%	3.9%	-1.4%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	(95)	(99)	(161)	0	0	0	0	0	0	0	0
General and Admin	(1,869)	(2,108)	(2,452)	(2,812)	(2,974)	(3,272)	(3,373)	(3,615)	(3,664)	(3,789)	(3,709)
Other Exp / (Inc)	(401)	(516)	(203)	(103)	(33)	(150)	(246)	(23)	(170)	(194)	(335)
Total Operating Exp	(2,364)	(2,723)	(2,817)	(2,915)	(3,007)	(3,422)	(3,618)	(3,638)	(3,835)	(3,983)	(4,044)

Operating Income	1,896	1,918	2,665	2,642	3,303	4,091	4,355	4,190	4,299	4,037	3,904
% Revenue	44.5%	41.3%	48.6%	47.5%	52.3%	54.5%	54.6%	53.5%	52.9%	50.3%	49.1%

Interest Expense	0	0	0	0	0	0	0	0	0	0	0
Pre-tax Income	1,896	1,918	2,665	2,642	3,303	4,091	4,355	4,190	4,299	4,037	3,904
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	(474)	(477)	(496)	(387)	(426)	(528)	(685)	(485)	(470)	(384)	(335)
Net Income to Company	1,422	1,441	2,168	2,255	2,877	3,564	3,671	3,706	3,829	3,653	3,569
% Margin	33.4%	31.0%	39.6%	40.6%	45.6%	47.4%	46.0%	47.3%	47.1%	45.5%	44.9%

Minority Interest in Earnings											0
Net Income to Stockholders	1,422	1,441	2,168	2,255	2,877	3,564	3,671	3,706	3,829	3,653	3,569

Preferred Dividends	0	0	0	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0	0	(113)	(113)

Net Income to Common	1,422	1,441	2,168	2,255	2,877	3,564	3,671	3,706	3,829	3,541	3,457
% Margin	33.4%	31.0%	39.6%	40.6%	45.6%	47.4%	46.0%	47.3%	47.1%	44.1%	43.5%

As Reported
Basic EPS (Continuing Ops)	0.00	0.17	0.22	0.20	0.24	0.29	0.25	0.25	0.26	0.24	0.24
Diluted EPS (Continuing Ops)	0.00	0.17	0.22	0.20	0.24	0.29	0.25	0.25	0.26	0.24	0.24

WA Basic Shares Out.	0	8,622	9,661	11,263	12,107	12,400	14,588	14,588	14,588	14,588	14,588
WA Diluted Shares Out.	0	8,622	9,661	11,263	12,107	12,400	14,588	14,588	14,588	14,588	14,588

Unusual Items Reconciliation
Addback: Other Non Operating Expenses, Total	13	4	(2)	30	34	19	105	(83)	(2)	13	14
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	0	(67)	(19)	(42)	(9)	0	0	143
Total Unusual Items	13	4	(2)	30	(33)	(0)	63	(92)	(2)	13	157
% Margin	0.3%	0.1%	0.0%	0.5%	-0.5%	0.0%	0.8%	-1.2%	0.0%	0.2%	2.0%

Adjusted Net Income Reconciliation
Net Income to Company	1,422	1,441	2,168	2,255	2,877	3,564	3,671	3,706	3,829	3,653	3,569
Addback: Unusual Items	0	0	0	0	(67)	(19)	(42)	(9)	0	0	143
Less: Tax Benefit of Unusual Items (26%)	0	0	0	0	17	5	11	2	0	0	(37)
Adjusted Net Income	1,422	1,441	2,168	2,255	2,827	3,549	3,640	3,699	3,829	3,653	3,675
% Margin	33.4%	31.0%	39.6%	40.6%	44.8%	47.2%	45.6%	47.3%	47.1%	45.5%	46.2%

Wszelkie prawa zastrzeżone. Warunki używania

Błąd ładowania

Bank Of Guizhou Co Ltd

SEHK:6199

Chiny / Finanse / Banki

Historyczne bankowe dane finansowe z 10 lat