Western Securities Co., Ltd. (002673.SZ) Bundle
Ready to dig into Western Securities Co., Ltd. (002673.SZ)? In 2024 the firm reported revenue of 6.69 billion yuan (down 2.53% from 6.86 billion), while Q3 2025 operating revenue jumped 40.33% year-over-year to 1.55 billion yuan even as the nine-month 2025 operating revenue fell 2.17% year-over-year and analysts forecast a 1.8% annual revenue decline; profitability shows stark contrasts - Q3 2025 net profit attributable to shareholders surged 510.16% to 458.55 million yuan, nine-month net profit rose 70.63% to 1.24 billion yuan, EPS for the first nine months was 0.2786 yuan (vs. 0.163 yuan a year ago), net profit stood at 965.56 million yuan (+98.77% YoY) and ROE is 6.5%; balance-sheet and valuation markers include total assets of 110.58 billion yuan (+15.23% YoY), market capitalization of 35.53 billion yuan, P/E of 25.37 and PEG of 1.3 with a dividend yield of 1.15%; liquidity and solvency paint a mixed picture - operating cash flow in Q3 2025 was 3.03 billion yuan (down 60.66% YoY) while cash and equivalents reached 15.71 billion yuan (the highest in six semi‑annual periods) and short‑term liquidity is improving; key risks and opportunities to watch: investment banking fee income slid 38.23% YoY in Q3 2024, debtor turnover hit a five‑period low of 0.78%, but the company earmarked $200 million for 2024 acquisitions that could boost its customer base by 25% and expects benefits from its long‑term equity investment strategy post‑CITIC transfer - read on to see how these figures interplay and what they mean for investors.
Western Securities Co., Ltd. (002673.SZ) - Revenue Analysis
Key revenue figures and short-term trends for Western Securities Co., Ltd. (002673.SZ):
| Metric | Value |
|---|---|
| 2023 Revenue | 6.86 billion yuan |
| 2024 Revenue | 6.69 billion yuan (-2.53% YoY) |
| Q3 2025 Operating Revenue | 1.55 billion yuan (+40.33% YoY) |
| Nine-month 2025 Operating Revenue | Declined 2.17% YoY |
| Revenue growth rate (past year) | 3.36% (Company) vs. 12.11% (Capital Markets industry) |
| Analyst consensus (near-term) | -1.8% annual revenue forecast |
| 2024 M&A allocation | $200 million reserved; ≥2 deals expected to close in 2024 |
| Potential customer-base uplift from acquisitions | Up to +25% |
- Recent momentum: Q3 2025 saw a strong quarterly rebound (+40.33% YoY) indicating episodic revenue acceleration within a broadly flat-to-declining 9M picture.
- Relative performance: company growth (3.36%) lags the Capital Markets industry (12.11%), signaling market-share pressure or weaker fee/commission expansion.
- M&A strategy: Western Securities has earmarked $200 million in 2024 for acquisitions, with at least two transactions expected to close within the year - management projects these deals could expand the customer base by ~25%.
- Analyst outlook: consensus models anticipate a modest revenue contraction (~1.8% annually), reflecting conservative expectations despite M&A upside.
For historical context and corporate background related to revenue drivers, see: Western Securities Co., Ltd.: History, Ownership, Mission, How It Works & Makes Money
Western Securities Co., Ltd. (002673.SZ) - Profitability Metrics
Western Securities posted marked profitability improvements through Q3 2025 and the nine-month period, driven by stronger brokerage, investment banking and asset management results.- Q3 2025 net profit attributable to shareholders: 458.55 million yuan (up 510.16% YoY).
- Nine-month 2025 net profit: 1.24 billion yuan (up 70.63% YoY).
- Reported net profit (period stated by company): 965.56 million yuan (growth 98.77% YoY).
- Q3 2025 net profit margin: 29.15%.
- EPS for nine months ended Sept 30, 2025: 0.2786 yuan (vs. 0.163 yuan a year ago).
- Return on equity (ROE): 6.5%.
| Metric | Value | YoY / Comparison |
|---|---|---|
| Q3 2025 Net Profit (attributable) | 458.55 million yuan | +510.16% YoY |
| Nine-month 2025 Net Profit | 1.24 billion yuan | +70.63% YoY |
| Reported Net Profit (period) | 965.56 million yuan | +98.77% YoY |
| Net Profit Margin (Q3 2025) | 29.15% | - |
| EPS (9M 2025) | 0.2786 yuan | 0.2786 vs 0.163 last year |
| Return on Equity (ROE) | 6.5% | - |
- High quarterly margin (29.15%) indicates strong operating leverage in Q3 2025.
- EPS improvement reflects both profit growth and earnings per share accretion over the prior year.
- ROE at 6.5% suggests moderate capital efficiency relative to peers; investors should compare to sector averages.
Western Securities Co., Ltd. (002673.SZ) - Debt vs. Equity Structure
Western Securities' balance-sheet profile through September 2025 shows a sizable asset base alongside limited publicly disclosed detail on liabilities and shareholders' equity, which constrains precise leverage measurement. Key headline figures and indicators available for investors:- Total assets: 110.58 billion yuan (up 15.23% year-over-year as of Sep 2025).
- Market capitalization: 35.53 billion yuan.
- Dividend yield: 1.15%.
- Debt-to-equity ratio: Not specified in the available data.
- Total liabilities and total equity figures: Not specified in the available data.
- Price-to-book (P/B) ratio: Not specified in the available data.
| Metric | Value | Notes |
|---|---|---|
| Total assets | 110.58 billion yuan | +15.23% YoY (Sep 2025) |
| Market capitalization | 35.53 billion yuan | Market value as reported |
| Dividend yield | 1.15% | Indicative cash return to shareholders |
| Total liabilities | Not specified | Insufficient public disclosure in the dataset |
| Total equity | Not specified | Insufficient public disclosure in the dataset |
| Debt-to-equity ratio | Not specified | Cannot be calculated without liabilities/equity |
| Price-to-book (P/B) | Not specified | Requires book equity per share |
Western Securities Co., Ltd. (002673.SZ) - Liquidity and Solvency
- Q3 2025 cash flow from operations: 3.03 billion yuan (down 60.66% year-over-year).
- Cash and cash equivalents: 15.71 billion yuan - the highest level in the last six semi-annual reporting periods.
- Operating cash flow has increased year-over-year for each of the last three fiscal years.
- Short-term liquidity is improving, supported by elevated cash balances and positive operating cash flow trends.
| Metric | Value / Note |
|---|---|
| Q3 2025 - Cash Flow from Operations | 3.03 billion yuan (-60.66% YoY) |
| Q3 2024 - Cash Flow from Operations (implied) | ~7.70 billion yuan (implied prior-year level based on YoY decline) |
| Cash & Cash Equivalents | 15.71 billion yuan (highest in last six semi-annual periods) |
| Operating Cash Flow Trend (3-year) | Consistent growth across the past three years |
| Short-term Liquidity | Improving - enhanced by large cash holdings and recovering operating cash generation |
- Implication for solvency: elevated cash balances provide a sizable buffer against short-term liabilities and market volatility.
- Implication for liquidity management: despite the Q3 2025 YoY drop in quarterly CFO, multi-year growth in operating cash flow and record semi-annual cash reserves point to strengthening short-term liquidity.
Western Securities Co., Ltd. (002673.SZ) - Valuation Analysis
Western Securities Co., Ltd. (002673.SZ) current market metrics present a picture of valuation that investors should weigh alongside growth expectations and risk profile. Key headline metrics are shown below and discussed in context.- Price-to-Earnings (P/E): 25.37 - suggests investors pay 25.37 times current reported earnings for each share.
- PEG Ratio: 1.3 - indicates price relative to earnings growth, near the 'fair value' zone for many investors when growth is moderate.
- Market Capitalization: ¥35.53 billion - places the company in the small-to-mid cap segment of the Chinese securities industry.
- P/B Ratio: not specified in available data - requires balance-sheet market-value comparison to assess net-asset valuation.
- Dividend Yield: 1.15% - a modest income component relative to peers in financial services.
- P/E (repeated): 25.37 - reinforces the primary earnings multiple investors reference.
| Metric | Value | Implication |
|---|---|---|
| P/E Ratio | 25.37 | Moderate premium to earnings; implies expectations of continued earnings stability or growth. |
| PEG Ratio | 1.3 | Price relative to growth; close to 1.0-1.5 band often considered reasonable for growth-adjusted valuation. |
| Market Capitalization | ¥35.53 billion | Small-to-mid cap; higher sensitivity to sector and macro swings. |
| P/B Ratio | Not specified | Requires reported book value per share to assess asset-based valuation. |
| Dividend Yield | 1.15% | Provides modest cash return; not a primary driver of total return at current yield. |
Western Securities Co., Ltd. (002673.SZ) - Risk Factors
Western Securities faces several material risks that investors should weigh carefully, driven by recent operating and market volatility.- Significant decline in investment banking fee income: net income from investment banking fees fell 38.23% YoY in Q3 2024, reducing fee diversification and fee-based revenue stability.
- Fair value volatility: the firm's results are exposed to fluctuations in financial markets that materially affect fair value changes on trading and investment portfolios.
- Receivables risk: the debtors turnover ratio is 0.78%, the lowest in the past five semi-annual periods, indicating slower collections or growing receivables concentration.
- Cash flow pressure: operating cash flow decreased by 60.66% YoY in Q3 2025, tightening liquidity and potentially constraining short-term operational flexibility.
- Profitability level: net profit margin in Q3 2025 was 29.15%, which, while healthy, may mask concentrated revenue sources and episodic market-driven gains.
| Metric | Period | Value | Implication |
|---|---|---|---|
| Investment banking fee income (YoY change) | Q3 2024 | -38.23% | Lower fee diversification; revenue downside risk |
| Debtors turnover ratio | Latest semi-annual | 0.78% | Weakest in 5 semi-annual periods; collection risk |
| Operating cash flow (YoY change) | Q3 2025 | -60.66% | Significant liquidity deterioration |
| Net profit margin | Q3 2025 | 29.15% | Solid margin but may be volatile |
| Market/fair value exposure | Ongoing | High | Profitability and capital sensitive to market swings |
- Concentration risks: reliance on market-sensitive revenue (trading gains, investment banking in volatile markets) increases earnings cyclicality.
- Liquidity and credit exposure: lower cash flow and weak receivables turnover elevate short-term funding and credit risks.
- Regulatory and market cycles: regulatory changes or prolonged market downturns could amplify fair value losses and compress margins.
Western Securities Co., Ltd. (002673.SZ) - Growth Opportunities
Western Securities is positioning for accelerated scale and margin expansion through targeted M&A, strategic asset transfers and focused coverage of affiliated financial assets. Key drivers and catalysts for investors include:- Allocated $200 million for acquisitions in 2024, with at least two transactions expected to close within the year - management projects these deals could increase the company's customer base by ~25%.
- Strategic shift: overall transfer to CITIC increases confidence in the long-term equity investment strategy and provides access to broader capital, distribution and cross‑sell opportunities.
- Initiated coverage on CITIC Financial Assets with an 'Overweight' rating, reflecting positive outlook on valuations and expected synergies from the CITIC relationship.
- Projected income recognition: management expects significant one-off and recurring items to lift reported results in 2023/2024.
| Item | 2023 (CNY) | 2024 (CNY) | Notes |
|---|---|---|---|
| Other income (expected) | 41,476,000,000 | 41,476,000,000 | Non‑operating & investment gains contributing to P&L |
| Net profit (expected) | 75,662,000,000 | 75,662,000,000 | Includes effects of equity transfers and one‑off recognition |
| Acquisition budget (USD) | 200,000,000 | At least two deals targeted in 2024; ~25% customer base uplift projected | |
| Strategic rating | Overweight (CITIC Financial Assets coverage) | Analyst coverage indicates favorable relative valuation | |
Western Securities Co., Ltd. (002673.SZ) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.