Hua Xia Bank Co., Limited Website

Hua Xia Bank Co., Limited

SHSE-600015

Basic

  • Market Cap

    CN¥103.61B

  • EV

  • Shares Out

    15.91B

  • Revenue

    CN¥68.35B

  • Employees

    40,885

Margins

  • Gross

  • EBITDA

  • Operating

  • Pre-Tax

    51.95%

  • Net

    38.63%

  • FCF

    311.1%

Returns (5Yr Avg)

  • ROA

    0.68%

  • ROTA

    8.35%

  • ROE

    8.34%

  • ROCE

  • ROIC

    0.68%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥5.85

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

  • Net Debt

    CN¥514.11B

  • Debt/Equity

  • EBIT/Interest

Growth (CAGR)

  • Rev 3Yr

    7.31%

  • Rev 5Yr

    6.32%

  • Rev 10Yr

  • Dil EPS 3Yr

    7.77%

  • Dil EPS 5Yr

    1.15%

  • Dil EPS 10Yr

    2%

  • Rev Fwd 2Yr

    -0.68%

  • EBITDA Fwd 2Yr

  • EPS Fwd 2Yr

    4.97%

  • EPS LT Growth Est

    4%

Dividends

  • Yield

  • Payout

    24.77%

  • DPS

    CN¥0.38

  • DPS Growth 3Yr

    8.46%

  • DPS Growth 5Yr

    17.15%

  • DPS Growth 10Yr

    2.43%

  • DPS Growth Fwd 2Yr

    2.88%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Interest Income On Loans

136,271

147,239

152,841

151,315

155,611

156,270

Interest Income, Total

136,271

147,239

152,841

151,315

155,611

156,270

Interest On Deposits

63,876

65,272

73,236

77,022

85,169

87,474

Interest Expense, Total

63,876

65,272

73,236

77,022

85,169

87,474

Net Interest Income

72,395

81,967

79,605

74,293

70,442

68,796

Gain (Loss) on Sale of Assets

15

3

-8

-3

39

34

Gain (Loss) on Sale of Invest. & Securities

301

-4

741

1,624

1,937

1,967

Total Other Non Interest Income

12,023

13,343

15,532

17,894

20,789

21,405

Non Interest Income, Total

12,339

13,342

16,265

19,515

22,765

23,406

Revenues Before Provison For Loan Losses

84,734

95,309

95,870

93,808

93,207

92,202

Provision For Loan Losses

30,251

40,010

35,198

30,733

25,301

23,857

Total Revenues

54,483

55,299

60,672

63,075

67,906

68,345

Total Revenues % Chg.

6.6%

1.5%

9.7%

4%

7.7%

7.9%

Selling General & Admin Expenses, Total

25,920

26,622

27,863

28,264

29,236

29,334

Total Other Non Interest Expense

1,066

1,526

1,271

1,116

3,227

3,514

Non Operating (Income) Expenses

33

Non Interest Expense, Total

26,986

28,148

29,134

29,380

32,463

32,881

EBT, Excl. Unusual Items

27,497

27,151

31,538

33,695

35,443

35,464

Other Unusual Items

66

2

-45

-112

-4

39

EBT, Incl. Unusual Items

27,563

27,153

31,493

33,583

35,439

35,503

Income Tax Expense

5,448

5,585

7,590

8,093

8,594

8,619

Earnings From Continuing Operations

22,115

21,568

23,903

25,490

26,845

26,884

Minority Interest

-210

-293

-368

-455

-482

-485

Net Income

21,905

21,275

23,535

25,035

26,363

26,399

Preferred Dividend and Other Adjustments

840

2,780

2,780

2,876

2,876

2,876

Net Income to Common Incl Extra Items

21,065

18,495

20,755

22,159

23,487

23,523

Net Income to Common Excl. Extra Items

21,065

18,495

20,755

22,159

23,487

23,523

Total Shares Outstanding

15,387.2

15,387.2

15,387.2

15,914.9

15,914.9

15,915

Weighted Avg. Shares Outstanding

15,387

15,387

15,387

15,475

15,915

15,173.8

Weighted Avg. Shares Outstanding Dil

15,387

15,387

15,387

15,475

15,915

15,173.8

EPS

1.4

1.2

1.3

1.4

1.5

1.6

EPS Diluted

1.4

1.2

1.3

1.4

1.5

1.6

Effective Tax Rate

19.8%

20.6%

24.1%

24.1%

24.3%

24.3%