Exchange: | NASDAQ |
Market Cap: | 353.74M |
Shares Outstanding: | 55.253M |
Sector: | Communication Services | |||||
Industry: | Internet Content & Information | |||||
CEO: | Mr. Dinggui Yan | |||||
Full Time Employees: | 925 | |||||
Address: |
|
|||||
Website: | https://www.jiayinfintech.cn |
Click to read more…
Operator: Good day, ladies and gentlemen, thank you for standing by and welcome to the Jiayin Group's Third Quarter 2024 Earnings Conference Call. Currently, all participants are in listen-only mode. Later, we will conduct a question-and-answer session and instructions will follow at that time. As a reminder, we are recording today's call. If you have any objections, you may disconnect at this time. I will now turn call over to Mr. Shawn Zhang from Investor Relations of Jiayin Group. Please proceed.
Shawn Zhang: Thank you, operator. Hello everyone. Thank you all for joining us on today's conference call to discuss Jiayin Group's financial results for the third quarter of 2024. We released our earnings result earlier today. The press release is available on the company's website as well as from Newswire Services. On the call with me today are Mr. Yan Dinggui, Chief Executive Officer; Mr. Fan Chunlin, Chief Financial Officer; and Ms. Xu Yifang, Chief Risk Officer. Before we continue, please note that today's discussion will contain forward-looking statements made under the safe harbor provisions of the US Private Security Litigation Reform Act of 1995. Forward-looking statement involve inherent risk and uncertainties. As such, the company's actual results may be materially different from the expectations expressed today. Further information regarding these and other risk and uncertainties is included in the company's public filings with the SEC. The company does not assume any obligation to update any forward-looking statement except as required under applicable law. Also, please note that unless otherwise stated, all figures mentioned during the conference call are in Chinese renminbi. With that, let me now turn the call over to our CEO, Mr. Yan Dinggui. Mr. Yan will deliver his remarks in Chinese and I will follow up with corresponding English translations. Please go ahead. Mr. Yan.
Dinggui Yan: [Foreign Language] Hello everyone. Thank you for joining Jiayin Group's third quarter 2024 earnings conference call. [Foreign Language] In the third quarter, China's economic fundamentals were at a critical stage of adjustment with several macroeconomic indicators showing positive changes. From the demand perspective, total retail sales of consumer goods increased 3.2% year-over-year in September, an improvement of 1.1% compared with August, reflecting marginal improvement. In the third quarter, we took a more proactive approach to driving growth, increasing investment in operations and borrower acquisition. We successfully achieved our established goals with a long facilitation volume of approximately RMB26.7 billion, setting a new record. Correspondingly, revenue from loan facilitation services reached around RMB1.1 billion, representing a year-over-year growth of 18.1%, with our core business continuing to maintain steady growth. [Foreign Language] In terms of technology empowerment, we have continued to refine our technologies and optimize our services. In the third quarter, we further deepened the application of large language models and focus on strengthening the construction of our central data platform. This endeavor aims to fully enable intelligent operations while continuously improving work efficiencies and customer services experience. We successfully upgraded the Wenquxing knowledge base, launching a knowledge driven operation -- operational model. We also introduced our self-developed MingYi automated machine learning platform, which significantly enhanced modeling efficiency in credit risk management and marketing scenarios. It has been nearly a year since Jiayin Group's rebranding and the technology aspect has now become the company's most distinctive attribute. Looking ahead, we will continue to leverage technological innovation as the driving force for our growth, deepening and expanding the application of technology to fully advance the company's digital and intelligent transformation. [Foreign Language] Regarding institutional partnerships, the company has been expanding its cooperation boundaries and actively exploring diverse and innovative collaboration models. By leveraging a high quality and a sustainable network of financial institutions, we are achieving more stable growth. As of September 30, we had established partnerships with 70 diverse financial institutions, building on the successful implementation of joint operation projects. In the second quarter, we have collaborated with leading Internet platforms to successfully launch borrower acquisition channels for multiple niche products. In the third quarter, we also actively advanced the implementation of joint projects with two financial institutions partners and two more are currently in discussion. By actively exploring and collaboratively developing innovative services, we look forward to achieving win-win outcomes and growing together with high quality partners in the future. [Foreign Language] In response to the diverse credit demands arising from various consumption scenarios, we have adopted a more proactive approach in our business deployment and operational strategies. As part of that effort, we have significantly increased investment in acquiring new borrowers. On the one hand, we have focused on several things and extensive operating borrower acquisition models in vertical domains, enhancing in-house acquisition capabilities and prioritizing user retention and long-term operational outcomes. On the other hand, we have collaborated with leading platforms in online streaming, e-commerce and lifestyle services to explore different types of acquisition channels, uncover potential needs, and obtain differentiated supplements to our existing borrower base. In the third quarter, we obtained 826,000 new borrowers, representing a year-over-year growth of approximately 71.3%. These sustained efforts in borrower acquisition have yield notable results. [Foreign Language] Thanks to our process and flexible risk management strategies as well as the continuous iteration of our risk control models, our asset quality improved steadily in the third quarter. The 61 days to 90 days delinquency rate was 0.55%, representing a downward trend for two consecutive quarters. Facing a large number of new borrowers, our strategies and models have been playing a active role across all stages from the pre-screening of borrower acquisition channels and the RTA model to risk management in credit application and approval limits. We remain committed to a prudent operational approach, balancing growth in both quality and -- quantity and quality. In addition, we fully upgraded our intelligent model architecture and continuously introduced richer data samples for model training. Through our self-developed LingXi AI engine and FuXi model platform, we significantly improved modeling and deployment efficiency. [Foreign Language] From the perspective of overseas markets, the demand for loan facilitation services continues to increase with the number of new users for Jiayin's overseas business growing rapidly. In Indonesia, the quarterly loan disbursement, the quarterly loan origination volume and new registered users for our local business partners further increased compared with the second quarter. Despite intense competition in the Indonesian market, leading participants dominate significant market share through their financial strength, technical support and brand influence. However, overall market demand remains strong, especially among underserved populations, presenting vast opportunities for business groups. In Mexico, we have observed the local regulations regarding the listing of financial apps are becoming increasingly strict. We believe that a normalized and mature regulatory environment will benefit the industry by promoting greater compliance and sustainable development. Additionally, to better optimize our overseas business layout and focus resource on deepening and developing core markets, we strategically adjusted our business in the Nigerian market during the third quarter. Looking ahead, we are committed to providing even more exceptions -- exceptional services to our overseas clients. [Foreign Language] In late September, a series of proactive monetary policies and innovative tools introduced by the Chinese government boosted market confidence and expectations. Compared with previous quarters, we are more optimistic about future development. We anticipate that the loan facilitation volume in the fourth quarter will be no less than RMB25 billion, and we are confident in achieving our annual target. Additionally, to better coordinate company operations and manage cash flow, the Board of Directors approved a revision to the dividend policy, adjusting the distribution frequency. Under the revised policy, starting in the year of 2025, the company plans to declare and distribute cash dividends once per fiscal year, with the total amount no less than 15% of the previous fiscal year's net profit after tax. Further details regarding the dividend distribution will be provided in upcoming disclosures. [Foreign Language] With that, I will now turn the call over to Mr. Fan Chunlin for financial remarks of the quarter. Please go ahead.
Chunlin Fan: Thank you, Mr. Yan, and hello everyone for joining our call today. I will now review our financial highlights for the quarter. Please note that all numbers will be in RMB and all percentage changes refer to year-over-year comparisons unless otherwise noted. Echoing Mr. Yan's remarks, despite the significant impact of ongoing macroeconomic shifts, we have constantly met the performance benchmarks we aimed for. Notably, our loan facilitation volume reached RMB26.7 billion in the third quarter, a 10.3% increase compared with the same period last year. Our net revenue was RMB1,444.9 million, representing a decrease of 1.5% from the same period 2023. Moving on to costs, facilitation and servicing expense was RMB419.1 million, compared with RMB544.3 million for the same period of 2023. This was primarily due to decreased expenses related to financial guarantee services, which was partially offset by the effect of increased loan facilitation volume. Allowance for uncollectible receivables, contract assets, loans receivable and others was RMB11.7 -- RMB11.6 million, representing an increase of 36.5% from the same period of 2023, primarily due to increased balance of receivables arriving from loan facilitation. Sales and marketing expense was RMB550.3 million, representing an increase of 34.9% from the same period of 2023, primarily due to an increase in borrower acquisition expenses. G&A expense was RMB56.1 million, representing an increase of 5.5% from the same period 2023, primarily driven by an increase in expenditures for employee compensation and related benefits. R&D expense was RMB95.9 million, representing an increase of 36% from the same period of 2023, primarily driven by an increase in expenditures for employee compensation and related benefits. Consequently, our net income for the third quarter was RMB269.6 million, representing a decrease of 16.8% from RMB323.9 million in the same period of 2023. Our basic and diluted net income per share were both RMB1.27 compared with RMB1.51 in the third quarter of 2023. Basic and diluted net income per ADS were both RMB5.08 compared with RMB6.04 in the third quarter of 2023. As of September 30, 2024, our cash and cash equivalents were RMB741.2 million compared with RMB880.2 million as of June 30, 2024. With that, we can open the call for questions. Ms. Xu, our Chief Risk Officer and I will answer your questions. Operator, please proceed.
Operator: [Operator Instructions] We'll now take our first question. Your question is from the line of Yuxuan Chen from Huatai Securities. Please go ahead.
Yuxuan Chen: [Foreign Language] Okay. Let me do the translation. I got two questions. The first one is, noticing that the net revenue for this quarter decreased by 1.5% and the net profit dropped by 16.8% year-over-year, could the management please explain the underlying reasons from both company's revenue structure and the cost of competition? And also, could you provide a forecast for the future trend of the company's profit margin? And the second question is, we also noticed that the company's loan facilitation volume for the third quarter was RMB26.7 billion, showing growth both quarter-over-quarter and year-over-year. Looking ahead to the next few quarters, does the management expect this level of growth rate to continue or is there potential for it to accelerate further? Thanks.
Chunlin Fan: [Foreign Language] Okay. Yuxuan, I will answer your first question. So, in this quarter, the facilitation volume reached RMB26.7 billion with a year-over-year increase of 10.3% and also a quarter-over-quarter increase of 11.25%. [Foreign Language] So just as Mr. Yan remarks, our -- yeah, so our facilitation volume also reached -- so our loan facilitation service volume also reached RMB1.105 billion in the third quarter, which also is setting a new quarterly record and with an increase of 18.1% year-over-year and more than 16% quarter-over-quarter. [Foreign Language] So, for the guarantee service-related revenue, which has a lower profit margin and from the company's perspective of overall business development and strategy, we have been gradually reducing the proportion of this kind of revenue in the recent quarters. And the guarantee related revenue for this quarter was RMB252 million with a decrease of RMB146 million compared to the RMB398 million in the same period last year. And in the fourth quarter, we are seeing a further decrease for this proportion of revenue as well. [Foreign Language] Okay. So, from the perspective of the proportion of different kind of service revenues, the proportion of loan facilitation services revenue in the total revenue increased from 56.3% in the first quarter to like -- around 76% in the third quarter. Well, the guaranteed service-related revenue share of total revenue decreased from around 35% in the first quarter to around 17% in the third quarter. So the company's revenue structure aligns with our strategic expectations for high quality growth. [Foreign Language] Yuxuan, you also mentioned the decline of our net profit year-over-year. So as you said, our net profit decreased from RMB324 million in the same period last year to RMB270 million in the third quarter, which is a drop of RMB54 million. And so the Q3 net profit margin was 18.7%, which is also decreased from the same period last year. But if you compare quarter-over-quarter, there is an increase of 13.2%. And I think the main reason for this is our strategy of pursuing high-quality growth and also mainly because of our cost. So, talking about our borrower acquisition and credit cost, this increased significantly compared to the same period last year. The borrower acquisition cost alone increased by more than RMB100 million compared to the last year. And also, the proportion of the new borrowers in the Q3 also reached 32.2%. And so the company will continue to focus on improving the conversion and retention rates of high quality borrowers and exploring the value of users. The investment will strengthen the company's future performance growth and will contribute to a long term healthy and sustainable development of business. And also, talking about our strategic investment in the R&D expense, our R&D expense increased by more than 36% year-over-year. And the company is continuously launching new systems and applications to implement AI technology in business scenarios and improving efficiency through intelligent operations. [Foreign Language] Okay. So for the last -- for your the last point of your question about our expectations of the net profit margin, in the first three quarters of the year of 2024, the net profit margin were 18.5%, 16.1% and 18.7% for the most recent quarter, respectively. Going forward, as the guarantee related service revenue, which depressed the profit margins, continues to decrease and as the earlier investment in the new borrower acquisition continues to improve the borrower retention and conversion, contributing to the mid and long-term growth, we believe that the company's economies of scale and operational efficiency will further reflect, leading to an improvement in our profit margins.
Yifang Xu: [Foreign Language] Okay. Yuxuan, I will talk about your second question. So generally, we are highly confident in the market's growth potential and also the development of our platform business. [Foreign Language] So, when discussing whether our growth will accelerate, it's well understood that the credit business is subject to both economic and seasonal cycles. And looking ahead, the pace of our operations will be carefully evaluated in the consideration of the broader macroeconomic trends and the development of borrowers’ credit demand and also the our outlook on the risks. [Foreign Language] Internally speaking, given our teams demonstrated capabilities in the business and risk measurement, their sensitivity to the market dynamics and the overall market outlooks shared earlier by Mr. Yan, we are confident that in the coming quarters and also into the year of 2025, we can sustain strong growth trend. This positions us to deliver even better long-term returns for our investors and exceed expectations in the journeys ahead. [Foreign Language] That will be my answers to your second question.
Shawn Zhang: Okay. Operator, I think we can take the next question.
Operator: Thank you. Your next question is from the line of Hua Rong from Jinyu Asset. Please go ahead.
Hua Rong: [Foreign Language] Hello, management. I have two questions. The first one is noticing that the accounts receivable balance at the end of Q3 exceeded RMB2.8 billion, an increase of nearly RMB400 million compared to the end of Q2. Could the management provide more information regarding the significant increase in accounts receivable for Q3 and the status of its recovery? And my second question is at the same time, we also noticed that the revenue from low facilitation service increased by 10.3% year-on-year in the period, but the average borrowing amount per borrowing decreased by 30.5% year-on-year. What's the main reason for this? Does this suggest that the user are currently showing a preference for smaller loan amount? Thank you.
Chunlin Fan: [Foreign Language] Okay. I will answer your first question. So regarding our accounts receivable, the increase in the balance at the end of third quarter compared to the previous quarter is primarily due to the growth in our facilitation volume and corresponding revenue in this quarter. As we previously mentioned, our loan facilitation service revenue reached RMB1.105 billion, setting a new quarterly record. And this revenue increased by more than 16% if you compare with the last quarter, which is in line with the growth of our accounts receivable balance and the company's accounts receivable collection. Yeah, so that's the condition of our accounts receivable position. [Foreign Language] We also recognize that for a company with an asset-light business model just like us, the proportion of accounts receivable to our total asset has already exceeded 50%. And we will continue to closely monitor the recovery of accounts receivable. So in the history, our account receivable collection is in a very good condition. And so in the future, we will improve our control processes and further enhance the company's cash flow.
Yifang Xu: [Foreign Language] Yeah. So, Hua Rong, I will take your second question. So, talking -- your second question is about the average borrowing amount per borrowing in this quarter. And talking about the decrease you are compared with our condition in the same quarter last year. So if you focus on our average borrowing amount per borrowing every quarter, you could see that there is a decrease in average consecutive quarter. [Foreign Language] And the changes in the average borrowing amount per borrowing are mainly due to our business strategy optimization and also the structural shifts driven by the recent group. [Foreign Language] So firstly, I want to talk about the -- our existing borrowers. So, for them, we have consistently emphasized retaining high quality borrowers and enhancing their experience. So in terms of the credit line withdrawal, we have further improved convenience to elaborate their borrower experience, ensuring responsiveness to their needs. This approach supports the retention of our premium borrower, whose -- and for them, their credit requirements varies from maybe large amounts to relatively smaller ones. [Foreign Language] So for the new borrowers, we have expanded access for them. We have a potential growth already in the future. But for this part of new borrowers, their initial credit levels are often relatively lower. [Foreign Language] So if we talk about the structural strategy about our borrower base, so due to our sustained focus on acquiring new borrowers, the average borrower base has been refreshed, indicating a better long term growth potential. [Foreign Language] So if you combine the two perspectives, this effort has led to an increase in the overall borrower base utilizing credit and a decline in the average borrowing amount per borrowing. [Foreign Language] So that will be our answer to the question about the average borrowing amount per borrowing. Thank you.
Hua Rong: Okay. Thank you. Thank you, operator.
Operator: Thank you. There are no further questions on the line, so I will hand back to the speakers.
Shawn Zhang: Okay. Thank you, operator, and thank you all for participating on today's call, and thank you for your support. We appreciate your interest and look forward to reporting to you again next quarter on our progress. Thank you.
Operator: Thank you all again. This concludes the call. You may now disconnect.
Subscribe now to gain full access to the earnings summary, 5 years analyst estimates and more exclusive content.
Subscribe NowWARNING: AI-generated summary.
While this is a phenomenal tool that can save you time and provide meaningful insights and key takeaways from the earnings call, it may contain inaccuracies or misinterpretations. For precise information, please refer to the original transcript.
(* All numbers are in thousands)
Fiscal Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|
Revenue | 591,098 | 2,250,850 | 2,881,940 | 2,230,176 | 1,300,160 | 1,780,490 | 3,271,414 | 5,466,873 |
Cost Of Revenue | 143,201 | 229,353 | 401,679 | 425,565 | 239,199 | 335,933 | 565,227 | 2,011,553 |
Gross Profit | 447,897 | 2,021,497 | 2,480,261 | 1,804,611 | 1,060,961 | 1,444,557 | 2,706,187 | 3,455,320 |
Research And Development Expenses | 88,705 | 180,967 | 184,302 | 201,404 | 151,550 | 143,733 | 216,694 | 296,317 |
General And Administrative Expenses | 54,990 | 95,597 | 150,465 | 224,139 | 154,963 | 165,150 | 194,039 | 214,856 |
Selling And Marketing Expenses | 467,725 | 884,866 | 726,582 | 606,049 | 375,063 | 659,291 | 1,081,382 | 1,538,913 |
Selling General And Administrative Expenses | 522,715 | 980,463 | 877,047 | 830,188 | 530,026 | 824,441 | 1,275,421 | 1,826,533 |
Other Expenses | 3,328 | 12,609 | 20,298 | 238,350 | 77,278 | 44,427 | 32,053 | 0 |
Operating Expenses | 960,696 | 1,334,836 | 1,795,055 | 1,269,942 | 758,854 | 1,012,601 | 1,524,168 | 2,122,850 |
Cost And Expenses | 1,103,897 | 1,564,189 | 2,196,734 | 1,695,507 | 998,053 | 1,348,534 | 2,089,395 | 4,134,403 |
Interest Income | 1,454 | 1,922 | 169 | 5,720 | 7,716 | 1,117 | 281 | 12,895 |
Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation And Amortization | 1,119 | 4,098 | 11,300 | 17,710 | 23,158 | 15,674 | 9,961 | 9,461 |
EBITDA | -511,680 | 733,222 | 1,164,234 | 552,379 | 325,265 | 447,630 | 1,191,980 | 1,341,931 |
Operating Income | -512,799 | 686,661 | 685,206 | 534,669 | 229,097 | 278,239 | 1,182,019 | 1,332,470 |
Total Other Income Expenses Net | -218,822 | 14,531 | 20,467 | 29,523 | 64,279 | 153,878 | 145,671 | 212,722 |
income Before Tax | -508,017 | 701,192 | 705,673 | 564,192 | 366,386 | 585,834 | 1,327,690 | 1,545,192 |
Income Tax Expense | -118,266 | 161,647 | 93,915 | 37,007 | 108,811 | 125,724 | 155,398 | 247,616 |
Net Income | -389,751 | 539,545 | 611,758 | 527,747 | 252,883 | 472,086 | 1,179,658 | 1,297,619 |
Eps | -7.290 | 10.080 | 11.430 | 10.030 | 4.680 | 8.720 | 5.480 | 24.240 |
Eps Diluted | -7.290 | 10.080 | 11.430 | 10.030 | 4.680 | 8.720 | 5.480 | 24.250 |
Weighted Average Shares Outstanding | 53,500 | 53,500 | 53,500 | 52,602.466 | 54,025 | 54,025 | 53,447.371 | 53,532.136 |
Weighted Average Shares Outstanding Diluted | 53,500 | 53,500 | 53,500 | 52,602.466 | 54,025 | 54,025 | 53,447.371 | 53,499.058 |
Currency | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
(* All numbers are in thousands)
Fiscal Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | 199,038 | 606,097 | 41,441 | 122,149 | 117,320 | 182,551 | 291,018 | 370,193 |
Short Term Investments | 0 | 0 | 0 | 69,618 | 0 | 0 | 0 | 0 |
Cash And Short Term Investments | 199,038 | 606,097 | 41,441 | 191,767 | 117,320 | 182,551 | 291,018 | 370,193 |
Net Receivables | 394,686 | 799,291 | 539,929 | 110,219 | 158,064 | 502,431 | 2,045,461 | 4,032,411 |
Inventory | 497,920 | 273,544 | 129,734 | -130,722 | -31,838 | -37,346 | 2,023 | 1 |
Other Current Assets | 659,396 | 543,820 | 135,259 | 91,002 | 63,289 | 64,271 | 474,853 | 987,252.999 |
Total Current Assets | 1,898,844 | 2,466,893 | 716,629 | 552,655 | 370,511 | 786,599 | 2,811,332 | 5,389,857 |
Property Plant Equipment Net | 5,397 | 23,870 | 29,011 | 76,299 | 26,375 | 44,607 | 46,504 | 89,991 |
Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill And Intangible Assets | 0 | 0 | 0 | 80,125 | 113,926 | 0 | 0 | 0 |
Long Term Investments | 0 | 0 | 0 | 3,826 | 87,551 | 90,528 | 90,497 | 101,481 |
Tax Assets | 119,489 | 38,390 | 56,027 | 68,292 | 40,935 | 48,456 | 70,778 | 0 |
Other Non Current Assets | 2,207 | 1,379 | 212 | -80,125 | -113,926 | 1,242 | 1,759 | 63,437 |
Total Non Current Assets | 127,093 | 63,639 | 85,250 | 148,417 | 154,861 | 184,833 | 209,538 | 254,909 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Assets | 2,025,937 | 2,530,532 | 801,879 | 701,072 | 525,372 | 971,432 | 3,020,870 | 5,644,766 |
Account Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt | 0 | 0 | 70,399 | 2,735 | 3,322 | 16,908 | 0 | 15,570 |
Tax Payables | 50,578 | 203,990 | 422,177 | 179,421 | 279,383 | 409,063 | 632,825 | 568,819 |
Deferred Revenue | 0 | -106,420 | 0 | 181,641 | 0 | 0 | 276,518 | 886,862 |
Other Current Liabilities | 4,535,842 | 4,258,084 | 1,961,309 | 1,225,300 | 704,559 | 501,377 | 817,573 | 786,604 |
Total Current Liabilities | 4,586,420 | 4,462,074 | 2,453,885 | 1,407,456 | 983,942 | 910,440 | 1,751,902 | 2,257,855 |
Long Term Debt | 0 | 0 | 0 | 32,480 | 1,873 | 18,335 | 2,479 | 32,388 |
Deferred Revenue Non Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non Current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Current Liabilities | 0 | 0 | 0 | 2,735 | 3,322 | 16,908 | 24,986 | 1,918,474 |
Total Non Current Liabilities | 0 | 0 | 0 | 35,215 | 5,195 | 35,243 | 27,465 | 1,950,862 |
Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -944,412 |
Capital Lease Obligations | 0 | 0 | 0 | 35,215 | 5,195 | 35,243 | 27,465 | 47,958 |
Total Liabilities | 4,586,420 | 4,462,074 | 2,453,885 | 1,442,671 | 989,137 | 945,683 | 1,779,367 | 3,264,305 |
Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,380,461 |
Retained Earnings | -2,798,781 | -2,259,236 | -2,047,478 | -1,519,731 | -1,266,848 | -794,762 | 384,896 | 1,525,841 |
Accumulated Other Comprehensive Income Loss | -1,856 | -5,954 | -17,254 | 469 | -12,817 | -17,954 | -3,112 | -10,188.999 |
Other Total Stockholders Equity | 240,154 | 333,648 | 412,726 | 777,877 | 818,042 | 840,580 | 861,300 | -1,513,972.001 |
Total Stockholders Equity | -2,560,483 | -1,931,542 | -1,652,006 | -741,854 | -461,623 | 27,864 | 1,243,084 | 2,382,141 |
Total Equity | -2,560,483 | -1,931,542 | -1,652,006 | -741,599 | -463,765 | 25,749 | 1,241,503 | 2,380,461 |
Total Liabilities And Stockholders Equity | 2,025,937 | 2,530,532 | 801,879 | 701,072 | 525,372 | 971,432 | 3,020,870 | 5,644,766 |
Minority Interest | 0 | 0 | 0 | 255 | -2,142 | -2,115 | -1,581 | -1,680 |
Total Liabilities And Total Equity | 2,025,937 | 2,530,532 | 801,879 | 701,072 | 525,372 | 971,432 | 3,020,870 | 5,644,766 |
Total Investments | 0 | 0 | 0 | 73,444 | 87,551 | 90,528 | 90,497 | 101,481 |
Total Debt | 90,123 | 103,999 | 70,399 | 35,215 | 5,195 | 35,243 | 27,465 | 47,958 |
Net Debt | -108,915 | -502,098 | 28,958 | -86,934 | -112,125 | -147,308 | -263,553 | -322,235 |
Currency | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
(* All numbers are in thousands)
Fiscal Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|
Net Income | -389,751 | 539,545 | 611,758 | 527,185 | 250,066 | 467,761 | 1,180,232 | 1,297,619 |
Depreciation And Amortization | 1,119 | 4,098 | 11,300 | 17,710 | 23,158 | 15,674 | 9,961 | 9,461 |
Deferred Income Tax | 0 | 0 | 0 | -61,654 | 151,956 | 39,155 | -22,322 | 0 |
Stock Based Compensation | 39,917 | 89,396 | 67,778 | 147,582 | 30,652 | 15,186 | 42,548 | 54,353 |
Change In Working Capital | 480,555 | -659,230 | -1,185,164 | -898,049 | -377,316 | -216,937 | -1,021,319 | -880,415 |
Accounts Receivables | -517,188.999 | -535,548 | -6,616 | -82,824 | -224,408 | -344,388 | -1,232,326 | -497,470 |
Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital | 480,555 | -659,230 | -1,185,164 | -815,225 | -152,908 | 127,451 | 211,007 | -382,945 |
Other Non Cash Items | 125,660 | 130,943 | 265,960 | 293,517 | -114,021 | -136,299 | -55,508 | -91,430 |
Net Cash Provided By Operating Activities | 257,500 | 104,752 | -228,368 | 26,291 | -35,505 | 184,540 | 133,592 | 389,588 |
Investments In Property Plant And Equipment | -6,736 | -21,743 | -16,889 | -27,608 | -848 | -2,768 | -17,468 | -31,542 |
Acquisitions Net | 0 | 0 | 0 | -11,146 | -3,378 | -111,043 | 0 | -146,280 |
Purchases Of Investments | 0 | 0 | 0 | -71,477 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites | -82,946 | 82,958 | 466 | -123,947 | 37,452 | -12,411 | -5,481 | 71,972 |
Net Cash Used For Investing Activites | -89,682 | 61,215 | -16,423 | -234,178 | 33,226 | -126,222 | -22,949 | -105,850 |
Debt Repayment | 81,054 | 13,876 | 70,765 | 230 | 3,113 | 0 | 0 | 0 |
Common Stock Issued | 0 | 0 | 0 | 243,629 | 0 | 0 | 0 | 0 |
Common Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | -14,750 | -38,081 |
Dividends Paid | 0 | 0 | -400,000 | 0 | 0 | -2,586 | 0 | -156,674 |
Other Financing Activites | 100,000 | 0 | -104,365 | 815 | 7,482 | 12,524 | 2,184 | 1,274 |
Net Cash Used Provided By Financing Activities | 181,054 | 13,876 | -433,600 | 244,674 | 10,595 | 9,938 | -12,566 | -193,481 |
Effect Of Forex Changes On Cash | 0 | 0 | 0 | 2,421 | -11,145 | -3,009 | 10,397 | -10,670 |
Net Change In Cash | 348,872 | 179,843 | -678,391 | 39,208 | -2,829 | 65,247 | 108,474 | 79,587 |
Cash At End Of Period | 581,489 | 761,332 | 82,941 | 122,149 | 119,320 | 184,567 | 293,041 | 372,628 |
Cash At Beginning Of Period | 232,617 | 581,489 | 761,332 | 82,941 | 122,149 | 119,320 | 184,567 | 293,041 |
Operating Cash Flow | 257,500 | 104,752 | -228,368 | 26,291 | -35,505 | 184,540 | 133,592 | 389,588 |
Capital Expenditure | -6,736 | -21,743 | -16,889 | -27,608 | -848 | -2,768 | -17,468 | -31,542 |
Free Cash Flow | 250,764 | 83,009 | -245,257 | -1,317 | -36,353 | 181,772 | 116,124 | 358,046 |
Currency | CNY | CNY | CNY | CNY | CNY | CNY | USD | CNY |
(* All numbers are in thousands)
Revenue (TTM) : | P/S (TTM) : | 0.42 | ||
Net Income (TTM) : | P/E (TTM) : | 2.13 | ||
Enterprise Value (TTM) : | 1.858B | EV/FCF (TTM) : | 0 | |
Dividend Yield (TTM) : | 0.02 | Payout Ratio (TTM) : | 0 | |
ROE (TTM) : | 0.44 | ROIC (TTM) : | 0.32 | |
SG&A/Revenue (TTM) : | 0.04 | R&D/Revenue (TTM) : | 0.06 | |
Net Debt (TTM) : | 771.609M | Debt/Equity (TTM) | 0 | P/B (TTM) : | 0.86 | Current Ratio (TTM) : | 2.45 |
Trading Metrics:
Open: | 6.4 | Previous Close: | 6.32 | |
Day Low: | 6.36 | Day High: | 6.4 | |
Year Low: | 4 | Year High: | 8.58 | |
Price Avg 50: | 6.73 | Price Avg 200: | 6.31 | |
Volume: | 9138 | Average Volume: | 93801 |