Hengtai Securities delivered a standout top-line rebound in QQ4 2024, with revenue of 697.1 million CNY up 67.3% year over year and operating income of 376.3 million CNY, yielding an operating margin of approximately 54%. Net income stood at 61.2 million CNY, with an EPS of 0.0235. The strong operating performance is underscored by a high gross margin (reported as 100% due to absent cost of revenue), suggesting a favorable mix and strong cost control in core lines. However, the company faces notable cash-flow headwinds: operating cash flow was negative at 497.8 million CNY and free cash flow was negative at 525.7 million CNY, despite positive net income. This divergence reflects substantial working-capital outflows and sizable other income/expense dynamics (total other income net of -341.6 million CNY) that may not fully reflect recurring cash-generating potential. The balance sheet shows solid liquidity with substantial cash and short-term investments, yet debt levels and some inconsistent accounting signals warrant a cautious stance. Relative valuation appears attractive on a price-to-book basis (~0.60x) and a-mid-20s price-to-earnings multiple, implying a discount to book value but also a need for clearer visibility on sustainable cash generation. Overall, the QQ4 results point to a company with a strong operating core but a cash-flow profile that requires improvement for a durable investment thesis in a regulated Chinese financial services environment.
Key Performance Indicators
Revenue
Increasing
697.09M
QoQ: 0.00% | YoY: 67.30%
Gross Profit
Increasing
697.09M
1.00% margin
QoQ: 0.00% | YoY: 67.30%
Operating Income
Increasing
376.32M
QoQ: 0.00% | YoY: 158.00%
Net Income
Increasing
61.21M
QoQ: 0.00% | YoY: 194.85%
EPS
Increasing
0.02
QoQ: 0.00% | YoY: 186.72%
Revenue Trend
Margin Analysis
Financial Highlights
Revenue and profitability snapshot (CNY mn):
- Revenue: 697.09; YoY +67.3%; QoQ 0.0%; Gross Profit: 697.09; Gross Profit Margin: 100% (cost of revenue not disclosed) ;
- Operating Income: 376.32; Margin: 53.99%; YoY +158.0%; QoQ 0.0%;
- Income Before Tax: 34.69; Tax: 7.68; Net Income: 61.21; Net Margin: 8.78%; YoY Net Income +194.85%; EPS: 0.0235; YoY EPS +186.72%;
- EBITDA/EBITDAR not disclosed; Weighted Avg Shares (mn): 2,604.60; QoQ data not provided.
Cash flow and balance sheet:
- CFO: -497.80; Free Cash Flow: -525.69; Capex: -27.89; Change in Working Capital: -3,121.32; Other Working Capital: -2,914.43; Non-cash items: 2,514.72; Net cash provided by financing: 516.69; Net cash from investing: -47.16; Net cash flow not fully disclosed for period-end.
- Balance sheet highlights: Total assets 39,981.08; Current assets 37,569.75; Total current liabilities 26,978.76; Total liabilities 31,274.06; Total equity 8,295.53; Cash and equivalents 1,907.25; Short-term investments 12,299.44; Total cash & short-term investments 14,206.88; Total debt 10,027.75; Debt/Equity 1.21x; Current ratio 1.393x; Quick ratio 1.393x; P/B 0.60x; P/E 20.38x; ROE ~0.74%; ROA ~0.15%.
Income Statement
Metric
Value
YoY Change
QoQ Change
Revenue
697.09M
67.30%
0.00%
Gross Profit
697.09M
67.30%
0.00%
Operating Income
376.32M
158.00%
0.00%
Net Income
61.21M
194.85%
0.00%
EPS
0.02
186.72%
0.00%
Key Financial Ratios
Gross Profit Margin
Weak
1.00%
Gross profit margin is below industry norms, profitability concerns
Operating Profit Margin
Excellent
54.00%
Operating margin is exceptional, indicating strong pricing power and operational efficiency
Net Profit Margin
Fair
8.78%
Net profit margin is moderate, room for improvement in cost management
Return on Assets
Weak
0.15%
Return on assets suggests inefficient capital allocation
Return on Equity
Weak
0.74%
Return on equity suggests inefficient capital allocation
Current Ratio
Adequate
1.39
Current ratio meets minimum requirements but limited cushion
Debt to Equity
High Risk
1.21
Debt-to-equity indicates high leverage and elevated financial risk
P/E Ratio
Fair Value
20.38x
P/E ratio in line with market averages
Price to Book
Undervalued
0.60x
Trading below book value, potential value opportunity or distressed
Management Insights Available for Members
Get exclusive access to management commentary, earnings call quotes, and forward guidance from company leadership.