Shenwan Hongyuan Group Co., Ltd. (000166)

Basic

  • Market Cap

    CN¥104.66B

  • EV

    —

  • Shares Out

    25.04B

  • Revenue

    CN¥18.49B

  • Employees

    11,198

Margins

  • Gross

    45.08%

  • EBITDA

    —

  • Operating

    —

  • Pre-Tax

    19.51%

  • Net

    15.46%

  • FCF

    450.03%

Returns (5Yr Avg)

  • ROA

    —

  • ROE

    6.95%

  • ROCE

    —

  • ROIC

    4.67%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    CN¥4.95

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥0.73

  • Earnings (Dil)

    CN¥0.11

  • FCF

    CN¥3.28

  • Book Value

    CN¥3.98

Growth (CAGR)

  • Rev 3Yr

    -14.57%

  • Rev 5Yr

    7.93%

  • Rev 10Yr

    12.44%

  • Dil EPS 3Yr

    -27.96%

  • Dil EPS 5Yr

    -11.01%

  • Dil EPS 10Yr

    -5.74%

  • Rev Fwd 2Yr

    4.56%

  • EBITDA Fwd 2Yr

    —

  • EPS Fwd 2Yr

    80.27%

  • EPS LT Growth Est

    —

Dividends

  • Yield

    —

  • Payout

    26.61%

  • DPS

    CN¥0.03

  • DPS Growth 3Yr

    -27.89%

  • DPS Growth 5Yr

    -9.71%

  • DPS Growth 10Yr

    -8.65%

  • DPS Growth Fwd 2Yr

    84.2%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Gain (Loss) on Sale of Investment, Total

-67.1

-101.3

971.7

-786.1

1,370.0

-984.3

Interest And Invest. Income

7,285.1

8,928.9

9,492.7

12,926.5

4,549.7

8,481.5

Other Revenues, Total

7,969.1

15,381.5

18,649.6

21,798.6

14,435.7

10,991.0

Total Revenues

15,187.1

24,209.2

29,114.0

33,939.0

20,355.4

18,488.2

Total Revenues % Chg.

15.2%

59.4%

20.3%

16.6%

-40.0%

-31.2%

Cost of Goods Sold, Total

6,989.3

7,787.1

8,976.1

10,845.7

10,154.6

10,154.6

Gross Profit

8,197.8

16,422.0

20,137.9

23,093.3

10,200.8

8,333.7

Selling General & Admin Expenses, Total

—

85.9

—

—

—

635.6

Provision for Bad Debts

68.3

203.6

295.1

63.0

442.0

-488.4

Other Operating Expenses

2,470.0

8,870.9

10,247.7

11,806.5

5,909.3

3,736.9

Other Operating Expenses, Total

2,538.4

9,160.4

10,542.8

11,869.5

6,351.3

3,884.0

Operating Income

5,659.4

7,261.6

9,595.1

11,223.8

3,849.4

4,449.7

Currency Exchange Gains (Loss)

4.7

202.5

-99.0

-23.0

-61.2

-9.1

Other Non Operating Income (Expenses)

-24.4

6.8

-55.6

—

—

-220.0

EBT, Excl. Unusual Items

5,639.8

7,471.0

9,440.5

11,200.8

3,788.3

4,220.6

Gain (Loss) On Sale Of Investments

-576.1

-705.9

-286.7

-422.8

-977.8

-977.8

Gain (Loss) On Sale Of Assets

-2.9

0.1

6.8

-2.1

7.4

6.0

Asset Writedown

—

-3.1

-3.5

-6.7

-6.3

-149.2

Other Unusual Items

126.4

165.1

191.3

309.9

238.4

506.8

EBT, Incl. Unusual Items

5,187.3

6,927.2

9,348.5

11,079.1

3,050.0

3,606.5

Income Tax Expense

939.5

1,123.9

1,472.1

1,544.5

-89.6

-6.6

Earnings From Continuing Operations

4,247.8

5,803.3

7,876.3

9,534.6

3,139.5

3,613.0

Minority Interest

-87.6

-67.9

-110.2

-136.2

-350.5

-755.6

Net Income

4,160.2

5,735.4

7,766.2

9,398.4

2,789.1

2,857.4

Net Income to Common Incl Extra Items

4,160.2

5,735.4

7,766.2

9,398.4

2,789.1

2,857.4

Net Income to Common Excl. Extra Items

4,160.2

5,735.4

7,766.2

9,398.4

2,789.1

2,857.4

Total Shares Outstanding

22,535.9

25,039.9

25,039.9

25,039.9

25,039.9

25,039.9

Weighted Avg. Shares Outstanding

22,329.3

24,205.3

25,039.9

25,039.9

25,039.9

25,341.6

Weighted Avg. Shares Outstanding Dil

22,329.3

24,205.3

25,039.9

25,039.9

25,039.9

25,341.6

EPS

0.2

0.2

0.3

0.4

0.1

0.1

EPS Diluted

0.2

0.2

0.3

0.4

0.1

0.1