Valuation Western Securities Co.,Ltd.

Stocks

End-of-day quote Shenzhen S.E. Other stock markets 12/06/2026			5-day change	1st Jan Change
6.460 ^CNY	+3.86%		+0.47%	-18.12%

30/05	Western Securities Co.,Ltd. Announces Final Cash Dividend on A Shares for the Year 2025, Payable on 5 June 2026	CI
23/04	Western Securities Q1 net profit down 2.3% y/y	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2022	2023	2024	2025	2026	2027
Market Cap ¹	27,220	28,471	36,427	35,216	28,834	-
Change	-	4.6%	27.94%	-3.32%	-18.12%	-
Enterprise Value (EV)	27,220	28,471	36,427	35,216	28,834	28,834
Change	-	4.6%	27.94%	-3.32%	-18.12%	0%
P/E Ratio	63.6x	24.5x	26.3x	20.2x	15.8x	15x
PBR	-	1.02x	1.26x	1.17x	0.91x	0.87x
PEG	-	0x	1.4x	0.8x	3.08x	3.08x
Capitalization / Revenue	-	4.13x	5.42x	5.88x	5.18x	4.9x
EV / Revenue	-	0x	0x	0x	5.18x	4.9x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-	0x	0x	0x	12.8x	12.2x
EV / FCF	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0958	0.26	0.31	0.39	0.41	0.43
Distribution rate	-	-	-	-	-	-
Net sales ¹	-	6,894	6,716	5,985	5,567	5,879
EBITDA	-	-	-	-	-	-
EBIT ¹	-	1,545	1,730	2,269	2,245	2,372
Net income ¹	428.1	1,166	1,393	1,754	1,811	1,915
Net Debt	-	-	-	-	-	-
Reference price ²	6.090	6.370	8.150	7.890	6.460	6.460
Nbr of stocks (in thousands)	44,69,582	44,69,582	44,69,582	44,63,434	44,63,434	-
Announcement Date	25/04/23	23/04/24	25/02/25	27/03/26	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WESTERN SECURITIES CO.,LTD.	15.17x	-	-	-	409.74Cr
MACQUARIE GROUP LIMITED	17.84x	3.27x	8.95x	3.21%	6.04TCr
ORIX CORPORATION	14.92x	3.85x	27.37x	2.59%	4.14TCr
EQUITABLE HOLDINGS, INC.	7.05x	-	-	2.59%	1.23TCr
SBI HOLDINGS, INC.	4.52x	1.25x	-	3.95%	1.13TCr
VOYA FINANCIAL, INC.	10.55x	0.75x	-	2.12%	824.16Cr
INVESTEC GROUP	8.67x	-	-	5.94%	699.05Cr
ROSEBANK INDUSTRIES PLC	-171.14x	2.95x	16.34x	0.99%	445.73Cr
FIRST CAPITAL SECURITIES CO., LTD.	25.14x	-	-	1.79%	381.43Cr
XIANGCAI CO.,LTD	57.62x	-	-	-	314.81Cr
Average	-0.97x	2.41x	17.55x	2.9%	1.56TCr
Weighted average by Cap.	9.98x	3.10x	16.43x	3.01%