NOAH HOLDINGS LTD NOAH
Last close
—
Market cap
—
52-week range
— - —
No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.
Valuation FY2025 figures against the last close
P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS0.23
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $373.3M | $356.3M | $464.0M | $449.5M | $673.7M | $506.6M | $487.2M | $478.5M | $206.9M | $205.0M |
| SG&A | $43.7M | $40.7M | $38.8M | $34.1M | $60.2M | $42.6M | $42.6M | $40.6M | $38.3M | $33.8M |
| Total operating expenses | $262.2M | $269.5M | $309.4M | $291.7M | $485.5M | $313.8M | $355.8M | $343.7M | $315.1M | $265.9M |
| Operating income | $111.1M | $86.8M | $154.6M | $157.8M | $188.1M | $192.9M | $131.4M | $134.8M | $119.4M | $96.1M |
| Pre-tax income | $122.5M | $118.9M | $170.3M | $166.7M | $203.7M | -$89.7M | $139.0M | $147.1M | $133.5M | $105.7M |
| Income tax | $42.6M | $36.8M | $37.0M | $38.7M | $46.1M | $39.6M | $31.6M | $32.3M | $30.6M | $22.8M |
| Net income | $79.9M | $65.1M | $142.2M | $141.6M | $206.2M | -$114.2M | $119.1M | $118.0M | $117.3M | $92.7M |
| EPS, basic | 0.23 | 0.19 | 0.41 | 4.14 | 6.14 | -3.68 | 3.90 | 4.02 | 4.15 | 3.29 |
| EPS, diluted | 0.23 | 0.18 | 0.41 | 4.14 | 6.10 | -3.68 | 3.86 | 3.88 | 3.98 | 3.18 |
| Shares, diluted (wtd. avg.) | $352.0M | $352.4M | $347.4M | $342.0M | $337.8M | $31.0M | $30.9M | $30.7M | $30.2M | $30.0M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $623.6M | $548.9M | $733.5M | $624.6M | $494.8M | $788.2M | $673.4M | $388.8M | $277.3M | $458.6M |
| Short-term investments | $94.0M | $174.6M | $53.4M | $45.8M | $14.6M | $17.6M | $96.4M | $65.5M | $24.6M | $43.1M |
| Receivables | $60.1M | $64.9M | $71.0M | $72.2M | $126.8M | $66.6M | $31.5M | $41.1M | $27.0M | $29.4M |
| Total current assets | $909.5M | $887.0M | $1.00B | $915.9M | $865.7M | $1.03B | $966.9M | $742.4M | $620.3M | $681.6M |
| Property, plant and equipment | $337.0M | $326.4M | $349.6M | $360.5M | $405.0M | $38.1M | $42.6M | $50.4M | $46.6M | $35.1M |
| Total assets | $1.68B | $1.61B | $1.79B | $1.71B | $1.71B | $1.44B | $1.41B | $1.17B | $998.2M | $857.9M |
| Total current liabilities | $204.1M | $195.8M | $266.4M | $276.2M | $358.3M | $288.3M | $216.2M | $231.4M | $280.2M | $226.9M |
| Total liabilities | $251.4M | $242.0M | $318.0M | $333.1M | $431.2M | $325.2M | $276.9M | $267.5M | $305.4M | $321.8M |
| Retained earnings | $831.5M | $808.9M | $906.6M | $812.6M | $814.0M | $611.5M | $680.1M | $573.9M | $443.1M | $322.9M |
| Total equity | $1.41B | $1.36B | $1.45B | $1.36B | $1.26B | $1.10B | $1.01B | $849.1M | $680.8M | $479.9M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $139.7M | $53.1M | $185.7M | $91.8M | $238.8M | $122.0M | $185.0M | $149.7M | $96.6M | $98.8M |
| Stock-based compensation | $9.6M | $14.9M | $1.6M | $6.1M | $8.0M | $9.2M | $13.6M | $16.4M | $14.4M | $11.4M |
| Capital expenditure | $19.2M | $11.3M | $22.2M | $9.1M | $356.4M | $7.9M | $9.4M | $18.6M | $23.5M | $14.6M |
| Investing cash flow | $42.8M | -$115.2M | -$34.8M | $10.8M | -$403.6M | $54.0M | -$26.1M | -$57.5M | -$128.2M | -$127.3M |
| Financing cash flow | -$90.9M | -$155.4M | -$28.1M | $33.9M | -$80.5M | -$56.9M | $78.0M | $16.0M | -$121.7M | $143.3M |
| Dividends paid | $78.2M | $138.1M | $25.0M | — | — | — | — | — | — | — |
| Buybacks | $7.5M | $7.3M | — | — | $58.4M | $43.2M | — | — | $4.8M | $1.8M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-050892.
Others in SIC 6282
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| BX | Blackstone Inc. | $102.20B | 35.2x | 9.2% |
| KKR | KKR & Co. Inc. | $96.70B | — | -11.0% |
| APO | Apollo Global Management, Inc. | $78.94B | 24.1x | 22.7% |
| AMP | AMERIPRISE FINANCIAL INC | $49.52B | 15.5x | 5.5% |
| TROW | PRICE T ROWE GROUP INC | $23.42B | 11.9x | 3.1% |
| BEN | FRANKLIN TEMPLETON INC | $17.65B | 38.2x | 3.5% |
| CG | Carlyle Group Inc. | $16.74B | 21.5x | -11.9% |
| IVZ | Invesco Ltd. | $14.60B | — | 5.1% |