Guotai Junan Securities Co., Ltd. (SHA:601211)

Guotai Junan Securities Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Interest and Dividend Income	-	26,491	22,853	27,372	23,295
Total Interest Expense	-	12,833	10,822	10,162	8,805
Net Interest Income	-	13,658	12,031	17,210	14,490
Gain on Sale of Investments (Rev)	-	-1,350	512.65	358.57	433.29
Other Revenue	43,406	22,871	22,066	24,697	19,586
Revenue Before Loan Losses	43,406	35,179	34,609	42,265	34,510
Provision for Loan Losses	-	50.07	-412.6	500.42	620.38
Revenue	43,406	35,129	35,022	41,764	33,890
Revenue Growth (YoY)	23.56%	0.30%	-16.14%	23.24%	18.55%
Cost of Services Provided	-	15,723	13,640	14,340	13,376
Other Operating Expenses	26,752	7,894	7,943	8,856	5,561
Total Operating Expenses	26,752	23,681	21,741	23,519	19,008
Operating Income	16,654	11,448	13,281	18,246	14,882
Currency Exchange Gains	-	-51.24	118.03	-71.62	61.56
Other Non-Operating Income (Expenses)	2.88	27.35	-30.49	16.83	-
EBT Excluding Unusual Items	16,657	11,424	13,369	18,191	14,944
Asset Writedown	-	-32.4	-24.26	-0.72	-0.06
Legal Settlements	-	8.49	-111.71	-143.56	-6.5
Gain (Loss) on Sale of Investments	-	-148.25	209.61	482.55	-621.33
Other Unusual Items	-	897.39	698.5	554.6	535.5
Pretax Income	16,657	12,148	14,140	19,112	14,872
Income Tax Expense	3,639	2,262	2,517	3,810	3,135
Earnings From Continuing Ops.	13,018	9,885	11,623	15,303	11,737
Minority Interest in Earnings	-	-511.27	-114.02	-289.06	-614.97
Net Income	13,018	9,374	11,509	15,013	11,122
Preferred Dividends & Other Adjustments	-	712.05	528	402.5	456.58
Net Income to Common	13,018	8,662	10,981	14,611	10,666
Net Income Growth	38.87%	-18.55%	-23.34%	34.99%	28.77%
Shares Outstanding (Basic)	9,366	8,844	8,819	8,819	8,865
Shares Outstanding (Diluted)	9,366	9,047	9,226	9,210	9,233
Shares Change (YoY)	3.52%	-1.94%	0.18%	-0.26%	0.36%
EPS (Basic)	1.39	0.98	1.25	1.66	1.20
EPS (Diluted)	1.39	0.97	1.23	1.62	1.19
EPS Growth	43.03%	-20.86%	-24.17%	36.39%	31.86%
Free Cash Flow	-	6,038	48,948	9,512	21,434
Free Cash Flow Per Share	-	0.67	5.31	1.03	2.32
Dividend Per Share	-	0.400	0.530	0.680	0.560
Dividend Growth	-	-24.53%	-22.06%	21.43%	43.59%
Operating Margin	38.37%	32.59%	37.92%	43.69%	43.91%
Profit Margin	29.99%	24.66%	31.35%	34.98%	31.47%
Free Cash Flow Margin	-	17.19%	139.76%	22.78%	63.25%
Effective Tax Rate	21.85%	18.62%	17.80%	19.93%	21.08%
Revenue as Reported	-	36,141	35,471	42,817	35,200

Source: S&P Capital IQ. Capital Markets template. Financial Sources.