Financials Yongan Futures Co.,Ltd.

Equities

600927

CNE100005D50

Investment Management & Fund Operators

End-of-day quote Shanghai S.E. Other stock markets 06:00:00 2024-04-29 pm EDT			5-day change	1st Jan Change
13.47 ^CNY	-0.59%		+2.36%	-14.26%

Apr. 25	Yongan Futures Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
2023	Yongan Futures Co.,Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023	CI

Valuation

Fiscal Period: December	2021	2022	2023	2024	2025	2026
Capitalization ¹	54,612	23,464	22,867	19,606	-	-
Enterprise Value (EV) ¹	54,612	23,464	22,867	19,606	19,606	19,606
P/E ratio	37.5 x	35 x	31.4 x	28.3 x	23 x	23 x
Yield	-	0.87%	0.52%	0.85%	1%	0.89%
Capitalization / Revenue	1.44 x	0.67 x	0.96 x	0.8 x	0.66 x	0.7 x
EV / Revenue	1.44 x	0.67 x	0.96 x	0.8 x	0.66 x	0.7 x
EV / EBITDA	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Price to Book	4.71 x	1.96 x	1.84 x	1.52 x	1.43 x	1.41 x
Nbr of stocks (in thousands)	1,455,556	1,455,556	1,455,556	1,455,556	-	-
Reference price ²	37.52	16.12	15.71	13.47	13.47	13.47
Announcement Date	4/26/22	4/26/23	4/25/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	37,842	34,775	23,823	24,618	29,525	27,874
EBITDA	-	-	-	-	-	-	-
EBIT ¹	-	1,460	840.3	903.5	847.1	1,070	1,054
Operating Margin	-	3.86%	2.42%	3.79%	3.44%	3.63%	3.78%
Earnings before Tax (EBT) ¹	-	1,624	861.7	899.5	833.3	1,068	1,087
Net income ¹	1,146	1,307	672.5	728.6	691.7	854.8	853
Net margin	-	3.45%	1.93%	3.06%	2.81%	2.9%	3.06%
EPS ²	0.8700	1.000	0.4600	0.5000	0.4760	0.5867	0.5867
Free Cash Flow	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share ²	-	-	0.1400	0.0810	0.1150	0.1350	0.1200
Announcement Date	4/7/21	4/26/22	4/26/23	4/25/24	-	-	-

¹CNY in Million²CNY

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2023 Q1
Net sales ¹	5,363
EBITDA	-
EBIT ¹	253.9
Operating Margin	4.73%
Earnings before Tax (EBT) ¹	253.1
Net income ¹	208.4
Net margin	3.89%
EPS ²	0.1400
Dividend per Share ²	-
Announcement Date	4/26/23

¹CNY in Million²CNY

Estimates

Balance Sheet Analysis

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	-	15.5%	5.71%	5.97%	4.77%	6.06%	5.33%
ROA (Net income/ Total Assets)	-	-	1.01%	-	0.82%	0.98%	0.65%
Assets ¹	-	-	66,589	-	84,876	87,228	131,228
Book Value Per Share ²	-	7.960	8.210	8.520	8.840	9.440	9.580
Cash Flow per Share	-	-	-	-	-	-	-
Capex	-	-	-	-	-	-	-
Capex / Sales	-	-	-	-	-	-	-
Announcement Date	4/7/21	4/26/22	4/26/23	4/25/24	-	-	-

¹CNY in Million²CNY

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Yongan Futures Co.,Ltd.

Trading Rating

Investor Rating

ESG Refinitiv

C-

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

13.47 CNY

Average target price

17.26 CNY

Spread / Average Target

+28.12%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Investment Management

	1st Jan change	Capi.
YONGAN FUTURES CO.,LTD.	-14.26%	2.71B
KKR & CO. INC.	+14.68%	85.96B
BLACKSTONE INC.	-9.88%	85.94B
ARES MANAGEMENT CORPORATION	+10.89%	26.21B
LEGAL & GENERAL PLC	-4.06%	17.44B
THE CARLYLE GROUP INC.	+0.91%	14.58B
AMUNDI	+10.39%	14.5B
FRANKLIN RESOURCES, INC.	-21.52%	12.08B
HDFC ASSET MANAGEMENT COMPANY LIMITED	+22.24%	10.07B
BLUE OWL CAPITAL INC.	+20.47%	8.43B

Investment Management