Financials Orient Securities Company Limited Hong Kong S.E.

Equities

Market Closed - Hong Kong S.E. Other stock markets 04:08:10 2024-06-26 EDT			5-day change	1st Jan Change
3.08 ^HKD	0.00%		-7.51%	-10.72%

05-22	China Eagle Electronic Technology Gets Nod to End Plan to Issue Shares	MT
05-10	Orient Securities Company Limited Approves Final Cash Dividend, Payable on June 28, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	68,690	74,113	93,520	70,175	67,910	61,155	-	-
Enterprise Value (EV) ¹	68,690	74,113	93,520	70,175	67,910	61,155	61,155	61,155
P/E ratio	30.7 x	30.6 x	20.2 x	25.5 x	29 x	24.1 x	21 x	19.2 x
Yield	1.39%	2.15%	1.63%	1.68%	1.72%	3.07%	2.92%	-
Capitalization / Revenue	3.61 x	3.2 x	3.84 x	3.75 x	3.97 x	3.93 x	3.27 x	3.19 x
EV / Revenue	3.61 x	3.2 x	3.84 x	3.75 x	3.97 x	3.93 x	3.27 x	3.19 x
EV / EBITDA	22,651,935 x	-	-	-	-	-	-	-
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Price to Book	1.39 x	1.47 x	1.61 x	0.98 x	0.94 x	0.87 x	0.86 x	0.83 x
Nbr of stocks (in thousands)	6,993,656	6,993,656	6,993,656	8,496,645	8,463,159	8,461,802	-	-
Reference price ²	10.76	11.63	14.74	8.940	8.700	7.830	7.830	7.830
Announcement Date	20-02-14	21-02-05	22-02-09	23-02-17	24-01-27	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	19,052	23,134	24,373	18,729	17,090	15,546	18,725	19,175
EBITDA	3,032	-	-	-	-	-	-	-
EBIT ¹	2,751	2,697	6,231	3,178	2,746	2,941	3,494	3,849
Operating Margin	14.44%	11.66%	25.56%	16.97%	16.07%	18.92%	18.66%	20.07%
Earnings before Tax (EBT) ¹	2,855	2,786	6,307	3,378	2,919	3,027	3,634	3,912
Net income ¹	2,435	2,723	5,372	3,011	2,754	2,818	3,455	3,484
Net margin	12.78%	11.77%	22.04%	16.07%	16.11%	18.12%	18.45%	18.17%
EPS ²	0.3500	0.3800	0.7300	0.3500	0.3000	0.3254	0.3732	0.4083
Free Cash Flow	-	-	-	-	-	-	-	-
FCF margin	-	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-	-
Dividend per Share ²	0.1500	0.2500	0.2400	0.1500	0.1500	0.2400	0.2283	-
Announcement Date	20-02-14	21-02-05	22-02-09	23-02-17	24-01-27	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow	-	-	-	-	-	-	-	-
ROE (net income / shareholders' equity)	4.61%	4.85%	9.02%	4.16%	3.45%	3.22%	3.62%	3.85%
ROA (Net income/ Total Assets)	0.99%	0.98%	1.74%	-	0.72%	0.85%	0.94%	1.03%
Assets ¹	244,978	277,008	308,849	-	383,692	331,471	367,546	338,204
Book Value Per Share ²	7.720	7.890	9.170	9.110	9.300	8.950	9.130	9.430
Cash Flow per Share	-	-	-1.510	2.540	-	-	-	-
Capex	-	-	-	-	-	-	-	-
Capex / Sales	-	-	-	-	-	-	-	-
Announcement Date	20-02-14	21-02-05	22-02-09	23-02-17	24-01-27	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

7.83 CNY

Average target price

9.753 CNY

Spread / Average Target

+24.56%

	1st Jan change	Capi.
EAST MONEY INFORMATION CO.,LTD.	-15.95%	25.09B
GUOTAI JUNAN SECURITIES CO., LTD.	-7.06%	15.58B
CHINA GALAXY SECURITIES CO., LTD.	+1.94%	13.07B
INTERACTIVE BROKERS GROUP, INC.	+47.30%	13.08B
XP INC.	-31.38%	9.81B
CINDA SECURITIES CO., LTD.	-19.73%	6.45B
ZHESHANG SECURITIES CO., LTD.	+4.79%	5.78B
SDIC CAPITAL CO.,LTD	-15.88%	5.01B
WESTERN SECURITIES CO.,LTD.	+3.14%	3.91B