| | |
Per Class A
Ordinary Share |
| |
Total
|
|
Public offering price
|
| | HK$292.00 (1) | | | HK$321,200,000 | |
Underwriting discounts and commissions(2)
|
| | HK$14.60 | | | HK$16,060,000 | |
Proceeds to us (before expenses)(3)
|
| | HK$277.40 | | | HK$305,140,000 | |
|
BOCI
|
| |
DBS
|
|
| | | | | S-1 | | | |
| | | | | S-4 | | | |
| | | | | S-5 | | | |
| | | | | S-6 | | | |
| | | | | S-7 | | | |
| | | | | S-33 | | | |
| | | | | S-35 | | | |
| | | | | S-63 | | | |
| | | | | S-72 | | | |
| | | | | S-74 | | | |
| | | | | S-75 | | | |
| | | | | S-76 | | | |
| | | | | S-79 | | | |
| | | | | S-80 | | | |
| | | | | S-82 | | | |
| | | | | S-85 | | | |
| | | | | S-103 | | | |
| | | | | S-111 | | | |
| | | | | S-112 | | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 24 | | | |
| | | | | 34 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 44 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
Number of active clients (excluding mutual fund-only clients)(1)
|
| | | | 14,538 | | | | | | 12,161 | | | | | | 12,831 | | |
Number of active clients (including mutual fund-only clients)(1)
|
| | | | 31,495 | | | | | | 34,213 | | | | | | 42,764 | | |
| | |
As of/For the Year Ended December 31,
|
| |||||||||||||||
| | |
2019(3)
|
| |
2020(3)
|
| |
2021
|
| |||||||||
Number of black card clients(1)
|
| | | | 1,139 | | | | | | 1,250 | | | | | | 1,722 | | |
Percentage of black card clients’ AUA
|
| | | | 46.1% | | | | | | 41.6% | | | | | | 46.5% | | |
Number of diamond card clients(2)
|
| | | | 5,235 | | | | | | 5,685 | | | | | | 6,475 | | |
Percentage of diamond card clients’ AUA
|
| | | | 39.6% | | | | | | 41.6% | | | | | | 37.8% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||||||||
| | |
(in millions, except for percentages)
|
| |||||||||||||||||||||||||||||||||||||||
Product type | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual fund products
|
| | | | 15,511 | | | | | | 19.8 | | | | | | 37,981 | | | | | | 40.1 | | | | | | 37,169 | | | | | | 5,833 | | | | | | 38.2 | | |
Private secondary products
|
| | | | 10,867 | | | | | | 13.8 | | | | | | 35,162 | | | | | | 37.1 | | | | | | 37,776 | | | | | | 5,928 | | | | | | 38.9 | | |
Private equity products
|
| | | | 14,279 | | | | | | 18.2 | | | | | | 17,876(1) | | | | | | 18.9 | | | | | | 18,069(1) | | | | | | 2,835 | | | | | | 18.6 | | |
Private equity products provided by Gopher
|
| | | | 13,144 | | | | | | 16.7 | | | | | | 14,442 | | | | | | 15.3 | | | | | | 18,069 | | | | | | 2,835 | | | | | | 18.6 | | |
Private equity products provided by third-party product partners
|
| | | | 1,135 | | | | | | 1.5 | | | | | | 3,434 | | | | | | 3.6 | | | | | | — | | | | | | — | | | | | | — | | |
Other products(2)
|
| | | | 37,867 | | | | | | 48.2 | | | | | | 3,717 | | | | | | 3.9 | | | | | | 4,189 | | | | | | 657 | | | | | | 4.3 | | |
All products
|
| | | | 78,524 | | | | | | 100.0 | | | | | | 94,736 | | | | | | 100.0 | | | | | | 97,203 | | | | | | 15,253 | | | | | | 100.0 | | |
| | |
Year Ended December 31,
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| ||||||||||||||||||||||||||||||||||||
| | |
Typical
management fee rates |
| |
RMB
|
| |
%
|
| |
Typical
management fee rates |
| |
RMB
|
| |
%
|
| |
Typical
management fee rates |
| |
RMB
|
| |
%
|
| ||||||||||||||||||
| | |
(in billions, except for percentages)
|
| ||||||||||||||||||||||||||||||||||||||||||
Product type | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Private equity
investments |
| |
0.6% – 2.0%
|
| | | | 109.6 | | | | | | 64.4 | | | |
0.5% – 2.0%
|
| | | | 117.7 | | | | | | 77.0 | | | |
0.5% – 2.1%
|
| | | | 130.9 | | | | | | 83.9 | | |
Public securities
investments |
| |
0.4% – 1.9%
|
| | | | 9.3 | | | | | | 5.5 | | | |
0.4% – 1.4%
|
| | | | 9.8 | | | | | | 6.4 | | | |
0.4% – 1.7%
|
| | | | 11.2 | | | | | | 7.2 | | |
Real estate
investments |
| |
0.2% – 2.3%
|
| | | | 17.6 | | | | | | 10.3 | | | |
0.5% – 2.2%
|
| | | | 12.7 | | | | | | 8.3 | | | |
0.5% – 2.3%
|
| | | | 6.6 | | | | | | 4.3 | | |
Multi-strategies
investments |
| |
0.5% – 1.1%
|
| | | | 8.8 | | | | | | 5.2 | | | |
0.6% – 1.1%
|
| | | | 7.1 | | | | | | 4.6 | | | |
0.6% – 1.1%
|
| | | | 5.9 | | | | | | 3.8 | | |
Other
investments(1) |
| |
0.2% – 1.4%
|
| | | | 24.9 | | | | | | 14.6 | | | |
0.1% – 0.6%
|
| | | | 5.5 | | | | | | 3.7 | | | |
—
|
| | | | 1.4 | | | | | | 0.8 | | |
All products
|
| | | | | | | 170.2 | | | | | | 100.0 | | | | | | | | | 152.8 | | | | | | 100.0 | | | | | | | | | 156.0 | | | | | | 100.0 | | |
| | |
As of/For the Year Ended December 31,
|
| |||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(RMB in billions)
|
| |||||||||||||||
AUM at the beginning of the year
|
| | | | 169.2 | | | | | | 170.2 | | | | | | 152.8 | | |
Asset new subscription
|
| | | | 36.6 | | | | | | 24.6 | | | | | | 22.0 | | |
Asset appreciation(1)
|
| | | | 0.7 | | | | | | 0.8 | | | | | | 0.1 | | |
Asset redemption
|
| | | | (36.3) | | | | | | (42.8) | | | | | | (18.9) | | |
AUM at the end of the year
|
| | | | 170.2 | | | | | | 152.8 | | | | | | 156.0 | | |
| | |
Three months ended March 31,
|
| |||||||||||||||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
US$
|
| |
%
|
| |||||||||||||||
| | |
(in millions, except for percentages)
|
| |||||||||||||||||||||||||||
Product type | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mutual fund products
|
| | | | 8,645 | | | | | | 31.9 | | | | | | 7,110 | | | | | | 1,122 | | | | | | 47.4 | | |
Private secondary products
|
| | | | 12,864 | | | | | | 47.5 | | | | | | 4,027 | | | | | | 635 | | | | | | 26.9 | | |
Private equity products
|
| | | | 4,763 | | | | | | 17.6 | | | | | | 3,180 | | | | | | 502 | | | | | | 21.2 | | |
Other products
|
| | | | 820 | | | | | | 3.0 | | | | | | 679 | | | | | | 107 | | | | | | 4.5 | | |
All products
|
| | | | 27,092 | | | | | | 100.0 | | | | | | 14,996 | | | | | | 2,366 | | | | | | 100.0 | | |
| | |
As of December 31, 2021
|
| |
As of March 31, 2022
|
| ||||||||||||||||||
| | |
RMB
|
| |
%
|
| |
RMB
|
| |
%
|
| ||||||||||||
| | |
(in billions, except for percentages)
|
| |||||||||||||||||||||
Product type | | | | | | | | | | | | | | | | | | | | | | | | | |
Private equity investments
|
| | | | 130.9 | | | | | | 83.9 | | | | | | 132.7 | | | | | | 85.0 | | |
Public securities investments
|
| | | | 11.2 | | | | | | 7.2 | | | | | | 10.4 | | | | | | 6.6 | | |
Real estate investments
|
| | | | 6.6 | | | | | | 4.3 | | | | | | 6.2 | | | | | | 4.1 | | |
Multi-strategies investments
|
| | | | 5.9 | | | | | | 3.8 | | | | | | 5.4 | | | | | | 3.4 | | |
Other investments
|
| | | | 1.4 | | | | | | 0.8 | | | | | | 1.4 | | | | | | 0.9 | | |
All products
|
| | | | 156.0 | | | | | | 100.0 | | | | | | 156.1 | | | | | | 100.0 | | |
| | |
As of/for the
year ended December 31, 2021 |
| |
As of/for the
period ended March 31, 2022 |
| ||||||
| | |
(RMB in billions)
|
| |||||||||
AUM at the beginning of the year/period
|
| | | | 152.8 | | | | | | 156.0 | | |
Asset new subscription
|
| | | | 22.0 | | | | | | 5.5 | | |
Asset appreciation(1)
|
| | | | 0.1 | | | | | | (0.1) | | |
Asset redemption
|
| | | | (18.9) | | | | | | (5.3) | | |
AUM at the end of the year/period
|
| | | | 156.0 | | | | | | 156.1 | | |
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Unaudited Interim Condensed Consolidated Statements of Operations: | | | | | | | | | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | | | | | | | | |
Revenues from others
|
| | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 278,704 | | | | | | 81,154 | | | | | | 12,802 | | |
Recurring service fees
|
| | | | 220,513 | | | | | | 193,379 | | | | | | 30,505 | | |
Performance-based income
|
| | | | 276,524 | | | | | | 142,911 | | | | | | 22,544 | | |
Other service fees
|
| | | | 23,713 | | | | | | 38,760 | | | | | | 6,114 | | |
Total revenues from others
|
| | | | 799,454 | | | | | | 456,204 | | | | | | 71,965 | | |
Revenues from funds Gopher manages
|
| | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 46,146 | | | | | | 21,155 | | | | | | 3,337 | | |
Recurring service fees
|
| | | | 256,697 | | | | | | 293,052 | | | | | | 46,228 | | |
Performance-based income
|
| | | | 128,556 | | | | | | 32,067 | | | | | | 5,058 | | |
Total revenues from funds Gopher manages
|
| | | | 431,399 | | | | | | 346,274 | | | | | | 54,623 | | |
Total revenues
|
| | | | 1,230,853 | | | | | | 802,478 | | | | | | 126,588 | | |
Less: VAT related surcharges
|
| | | | (6,117) | | | | | | (6,786) | | | | | | (1,070) | | |
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Net revenues
|
| | | | 1,224,736 | | | | | | 795,692 | | | | | | 125,518 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | | | | | | | | | | | | | | | |
Relationship manager compensation
|
| | | | (206,872) | | | | | | (109,995) | | | | | | (17,351) | | |
Other compensations
|
| | | | (375,253) | | | | | | (247,910) | | | | | | (39,107) | | |
Total compensation and benefits
|
| | | | (582,125) | | | | | | (357,905) | | | | | | (56,458) | | |
Selling expenses
|
| | | | (83,455) | | | | | | (59,906) | | | | | | (9,450) | | |
General and administrative expenses
|
| | | | (80,285) | | | | | | (58,207) | | | | | | (9,182) | | |
(Provision for) reversal of credit losses
|
| | | | (3,407) | | | | | | 9,198 | | | | | | 1,451 | | |
Other operating expenses, net
|
| | | | (27,088) | | | | | | (29,635) | | | | | | (4,675) | | |
Government subsidies
|
| | | | 54,014 | | | | | | 14,558 | | | | | | 2,296 | | |
Total operating costs and expenses
|
| | | | (722,346) | | | | | | (481,897) | | | | | | (76,018) | | |
Income from operations
|
| | | | 502,390 | | | | | | 313,795 | | | | | | 49,500 | | |
Other income: | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 22,927 | | | | | | 12,637 | | | | | | 1,993 | | |
Investment income
|
| | | | 34,361 | | | | | | 25,373 | | | | | | 4,002 | | |
Other expense
|
| | | | (486) | | | | | | (278) | | | | | | (44) | | |
Total other income
|
| | | | 56,802 | | | | | | 37,732 | | | | | | 5,951 | | |
Income before taxes and income from equity in affiliates
|
| | | | 559,192 | | | | | | 351,527 | | | | | | 55,451 | | |
Income tax expense
|
| | | | (129,846) | | | | | | (77,336) | | | | | | (12,199) | | |
Income from equity in affiliates
|
| | | | 23,513 | | | | | | 30,020 | | | | | | 4,736 | | |
Net income
|
| | | | 452,859 | | | | | | 304,211 | | | | | | 47,988 | | |
Less: net loss attributable to non-controlling interests
|
| | | | (1,234) | | | | | | (1,031) | | | | | | (163) | | |
Net income attributable to Noah’s shareholders
|
| | | | 454,093 | | | | | | 305,242 | | | | | | 48,151 | | |
|
| | |
As of March 31, 2022
|
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Unaudited Interim Condensed Consolidated Balance Sheet: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 3,899,892 | | | | | | 615,193 | | |
Restricted cash
|
| | | | 512 | | | | | | 81 | | |
Short-term investments (including short-term investments measured at fair value of RMB44,722 as of March 31, 2022)
|
| | | | 64,347 | | | | | | 10,150 | | |
Accounts receivable, net of allowance for credit losses of RMB1,288 as of March 31, 2022
|
| | | | 396,485 | | | | | | 62,544 | | |
Amounts due from related parties, net of allowance for credit losses of RMB30,021 as
of March 31, 2022 |
| | | | 532,533 | | | | | | 84,005 | | |
Loans receivable, net of allowance for credit losses of RMB84,111 as of March 31, 2022
|
| | | | 578,355 | | | | | | 91,233 | | |
Other current assets
|
| | | | 170,813 | | | | | | 26,945 | | |
Total current assets
|
| | | | 5,642,937 | | | | | | 890,151 | | |
| | |
As of March 31, 2022
|
| |||||||||
| | |
RMB
|
| |
US$
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Long-term investments (including long-term investments measured at fair value of RMB551,670 as of March 31, 2022)
|
| | | | 699,174 | | | | | | 110,292 | | |
Investment in affiliates
|
| | | | 1,430,346 | | | | | | 225,632 | | |
Property and equipment, net
|
| | | | 2,544,521 | | | | | | 401,388 | | |
Operating lease right-of-use assets, net
|
| | | | 212,993 | | | | | | 33,599 | | |
Deferred tax assets
|
| | | | 335,911 | | | | | | 52,989 | | |
Other non-current assets, net of allowance for credit losses of RMB4,000 as of March 31, 2022
|
| | | | 162,206 | | | | | | 25,587 | | |
Total non-current assets
|
| | | | 5,385,151 | | | | | | 849,487 | | |
Total assets
|
| | | | 11,028,088 | | | | | | 1,739,638 | | |
Accrued payroll and welfare expenses
|
| | | | 880,353 | | | | | | 138,872 | | |
Income tax payable
|
| | | | 236,915 | | | | | | 37,372 | | |
Deferred revenues
|
| | | | 79,970 | | | | | | 12,615 | | |
Other current liabilities
|
| | | | 518,214 | | | | | | 81,746 | | |
Contingent liabilities
|
| | | | 431,080 | | | | | | 68,001 | | |
Total current liabilities
|
| | | | 2,146,532 | | | | | | 338,606 | | |
Operating lease liabilities, non-current
|
| | | | 120,790 | | | | | | 19,054 | | |
Deferred tax liabilities
|
| | | | 232,848 | | | | | | 36,731 | | |
Other non-current liabilities
|
| | | | 83,931 | | | | | | 13,240 | | |
Total liabilities
|
| | | | 2,584,101 | | | | | | 407,631 | | |
Net current assets
|
| | | | 3,496,405 | | | | | | 551,545 | | |
Net assets
|
| | | | 8,443,987 | | | | | | 1,332,007 | | |
Total Shareholders’ Equity
|
| | | | 8,443,987 | | | | | | 1,332,007 | | |
Total Liabilities and Equity
|
| | | | 11,028,088 | | | | | | 1,739,638 | | |
|
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Unaudited Interim Condensed Consolidated Statements of Cash Flows: | | | | | | | | | | | | | | | | | | | |
Net cash provided by operating activities
|
| | | | 495,940 | | | | | | 501,184 | | | | | | 79,061 | | |
Net cash (used in) provided by investing activities
|
| | | | (68,874) | | | | | | 9,341 | | | | | | 1,474 | | |
Net cash used in financing activities
|
| | | | (542,963) | | | | | | (12,058) | | | | | | (1,903) | | |
Effect of exchange rate changes
|
| | | | 15,004 | | | | | | (3,176) | | | | | | (501) | | |
Net (decrease) increases in cash, cash equivalents and restricted cash
|
| | | | (100,893) | | | | | | 495,291 | | | | | | 78,131 | | |
Cash, cash equivalents and restricted cash at the beginning of the period
|
| | | | 5,022,704 | | | | | | 3,412,613 | | | | | | 538,326 | | |
Cash, cash equivalents and restricted cash at the end of the period
|
| | | | 4,921,811 | | | | | | 3,907,904 | | | | | | 616,457 | | |
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | |
Revenues from others:
|
| | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 278,463 | | | | | | 81,154 | | | | | | 12,802 | | |
Recurring service fees
|
| | | | 219,319 | | | | | | 193,379 | | | | | | 30,505 | | |
Performance-based income
|
| | | | 276,524 | | | | | | 142,911 | | | | | | 22,544 | | |
Other service fees
|
| | | | 14,017 | | | | | | 19,113 | | | | | | 3,015 | | |
Total revenues from others
|
| | | | 788,323 | | | | | | 436,557 | | | | | | 68,865 | | |
Revenues from funds Gopher manages:
|
| | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 16,270 | | | | | | 11,859 | | | | | | 1,871 | | |
Recurring service fees
|
| | | | 95,971 | | | | | | 118,871 | | | | | | 18,751 | | |
Performance-based income
|
| | | | 50,726 | | | | | | 13,868 | | | | | | 2,188 | | |
Total revenues from funds Gopher manages
|
| | | | 162,967 | | | | | | 144,598 | | | | | | 22,810 | | |
Total revenues
|
| | | | 951,290 | | | | | | 581,155 | | | | | | 91,675 | | |
Less: VAT related surcharges
|
| | | | (4,838) | | | | | | (2,711) | | | | | | (428) | | |
Net Revenues
|
| | | | 946,452 | | | | | | 578,444 | | | | | | 91,247 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | (422,079) | | | | | | (247,823) | | | | | | (39,093) | | |
Selling expenses
|
| | | | (66,827) | | | | | | (52,043) | | | | | | (8,210) | | |
General and administrative expenses
|
| | | | (55,924) | | | | | | (42,754) | | | | | | (6,744) | | |
Provision for credit losses
|
| | | | — | | | | | | (603) | | | | | | (95) | | |
Other operating expenses
|
| | | | (22,083) | | | | | | (5,516) | | | | | | (870) | | |
Government subsidies
|
| | | | 38,596 | | | | | | 5,639 | | | | | | 890 | | |
Total operating costs and expenses
|
| | | | (528,317) | | | | | | (343,100) | | | | | | (54,123) | | |
Income from operations:
|
| | | | 418,135 | | | | | | 235,344 | | | | | | 37,125 | | |
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | |
Revenues from others:
|
| | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 241 | | | | | | — | | | | | | — | | |
Recurring service fees
|
| | | | 1,194 | | | | | | — | | | | | | — | | |
Performance-based income
|
| | | | — | | | | | | — | | | | | | — | | |
Other service fees
|
| | | | 1,390 | | | | | | — | | | | | | — | | |
Total revenues from others
|
| | | | 2,825 | | | | | | — | | | | | | — | | |
Revenues from funds Gopher manages:
|
| | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 29,876 | | | | | | 9,296 | | | | | | 1,466 | | |
Recurring service fees
|
| | | | 160,726 | | | | | | 174,181 | | | | | | 27,476 | | |
Performance-based income
|
| | | | 77,830 | | | | | | 18,199 | | | | | | 2,871 | | |
Total revenues from funds Gopher manages
|
| | | | 268,432 | | | | | | 201,676 | | | | | | 31,814 | | |
Total revenues
|
| | | | 271,257 | | | | | | 201,676 | | | | | | 31,814 | | |
Less: VAT related surcharges
|
| | | | (1,229) | | | | | | (1,039) | | | | | | (164) | | |
Net Revenues
|
| | | | 270,028 | | | | | | 200,637 | | | | | | 31,650 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | (138,936) | | | | | | (99,824) | | | | | | (15,747) | | |
Selling expenses
|
| | | | (12,001) | | | | | | (4,234) | | | | | | (668) | | |
General and administrative expenses
|
| | | | (18,094) | | | | | | (10,029) | | | | | | (1,582) | | |
Provision for credit losses
|
| | | | — | | | | | | (227) | | | | | | (36) | | |
Other operating expenses
|
| | | | (1,805) | | | | | | (1,270) | | | | | | (200) | | |
Government subsidies
|
| | | | 15,283 | | | | | | 8,885 | | | | | | (1,402) | | |
Total operating costs and expenses
|
| | | | (155,553) | | | | | | (106,699) | | | | | | (16,831) | | |
Income from operations:
|
| | | | 114,475 | | | | | | 93,938 | | | | | | 14,818 | | |
| | |
For the three months ended March 31,
|
| |||||||||||||||
| | |
2021
|
| |
2022
|
| ||||||||||||
| | |
RMB
|
| |
RMB
|
| |
US$
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | |
Revenues from others:
|
| | | | | | | | | | | | | | | | | | |
Other service fees
|
| | | | 8,306 | | | | | | 19,647 | | | | | | 3,099 | | |
Total revenues from others
|
| | | | 8,306 | | | | | | 19,647 | | | | | | 3,099 | | |
Total revenues
|
| | | | 8,306 | | | | | | 19,647 | | | | | | 3,099 | | |
Less: VAT related surcharges
|
| | | | (50) | | | | | | (3,036) | | | | | | (479) | | |
Net Revenues
|
| | | | 8,256 | | | | | | 16,611 | | | | | | (2,620) | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | (21,110) | | | | | | (10,258) | | | | | | (1,618) | | |
Selling expenses
|
| | | | (4,627) | | | | | | (3,629) | | | | | | (572) | | |
General and administrative expenses
|
| | | | (6,267) | | | | | | (5,424) | | | | | | (856) | | |
(Provision for) reversal of credit losses
|
| | | | (3,407) | | | | | | 10,028 | | | | | | 1,582 | | |
Other operating expenses
|
| | | | (3,200) | | | | | | (22,849) | | | | | | (3,604) | | |
Government subsidies
|
| | | | 135 | | | | | | 34 | | | | | | 5 | | |
Total operating costs and expenses
|
| | | | (38,476) | | | | | | (32,098) | | | | | | (5,063) | | |
Loss from operations:
|
| | | | (30,220) | | | | | | (15,487) | | | | | | (2,443) | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues from others:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 690,860 | | | | | | 679,014 | | | | | | 1,130,894 | | | | | | 177,462 | | |
Recurring service fees
|
| | | | 524,692 | | | | | | 700,157 | | | | | | 913,700 | | | | | | 143,379 | | |
Performance-based income
|
| | | | 23,437 | | | | | | 180,529 | | | | | | 391,903 | | | | | | 61,498 | | |
Other service fees
|
| | | | 522,958 | | | | | | 196,151 | | | | | | 161,982 | | | | | | 25,419 | | |
Total revenues from others
|
| | | | 1,761,947 | | | | | | 1,755,851 | | | | | | 2,598,479 | | | | | | 407,758 | | |
Revenues from funds Gopher manages:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
One-time commissions
|
| | | | 240,808 | | | | | | 129,823 | | | | | | 140,522 | | | | | | 22,051 | | |
Recurring service fees
|
| | | | 1,320,773 | | | | | | 1,230,042 | | | | | | 1,195,309 | | | | | | 187,570 | | |
Performance-based income
|
| | | | 89,648 | | | | | | 208,996 | | | | | | 392,290 | | | | | | 61,559 | | |
Total revenues from funds Gopher manages
|
| | | | 1,651,229 | | | | | | 1,568,861 | | | | | | 1,728,121 | | | | | | 271,180 | | |
Total Revenues
|
| | | | 3,413,176 | | | | | | 3,324,712 | | | | | | 4,326,600 | | | | | | 678,938 | | |
Less: VAT related surcharges
|
| | | | (21,364) | | | | | | (18,886) | | | | | | (33,506) | | | | | | (5,258) | | |
Net Revenues
|
| | | | 3,391,812 | | | | | | 3,305,826 | | | | | | 4,293,094 | | | | | | 673,680 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | (1,610,770) | | | | | | (1,504,012) | | | | | | (2,168,880) | | | | | | (340,345) | | |
Selling expenses
|
| | | | (331,346) | | | | | | (271,692) | | | | | | (437,131) | | | | | | (68,595) | | |
General and administrative expenses
|
| | | | (296,492) | | | | | | (277,879) | | | | | | (383,321) | | | | | | (60,151) | | |
Provision for credit losses
|
| | | | (130,723) | | | | | | (8,083) | | | | | | (112,959) | | | | | | (17,726) | | |
Other operating expenses
|
| | | | (196,793) | | | | | | (99,040) | | | | | | (107,844) | | | | | | (16,923) | | |
Government subsidies
|
| | | | 89,278 | | | | | | 113,356 | | | | | | 115,939 | | | | | | 18,193 | | |
Total operating costs and expenses
|
| | | | (2,476,846) | | | | | | (2,047,350) | | | | | | (3,094,196) | | | | | | (485,547) | | |
Income from operations:
|
| | | | 914,966 | | | | | | 1,258,476 | | | | | | 1,198,898 | | | | | | 188,133 | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Other income (expenses):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 89,099 | | | | | | 67,317 | | | | | | 71,866 | | | | | | 11,277 | | |
Interest expenses
|
| | | | (430) | | | | | | — | | | | | | — | | | | | | — | | |
Investment income (loss)
|
| | | | (28,620) | | | | | | (86,369) | | | | | | 65,426 | | | | | | 10,267 | | |
Settlement expenses
|
| | | | — | | | | | | (1,828,907) | | | | | | (19,908) | | | | | | (3,124) | | |
Other income (expense)
|
| | | | (7,040) | | | | | | 4,164 | | | | | | (18,240) | | | | | | (2,862) | | |
Total other income (expense)
|
| | | | 53,009 | | | | | | (1,843,795) | | | | | | 99,144 | | | | | | 15,558 | | |
Income (loss) before taxes and income from equity in affiliates
|
| | | | 967,975 | | | | | | (585,319) | | | | | | 1,298,042 | | | | | | 203,691 | | |
Income tax expense
|
| | | | (220,025) | | | | | | (258,460) | | | | | | (293,940) | | | | | | (46,126) | | |
Income from equity in affiliates
|
| | | | 115,809 | | | | | | 100,257 | | | | | | 301,979 | | | | | | 47,387 | | |
Net income (loss)
|
| | | | 863,759 | | | | | | (743,522) | | | | | | 1,306,081 | | | | | | 204,952 | | |
Less: net (loss) income attributable to non-controlling interests
|
| | | | 34,608 | | | | | | 1,703 | | | | | | (8,050) | | | | | | (1,263) | | |
Net income (loss) attributable to Noah’s shareholders
|
| | | | 829,151 | | | | | | (745,225) | | | | | | 1,314,131 | | | | | | 206,215 | | |
|
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Cash and cash equivalents
|
| | | | 4,387,345 | | | | | | 5,005,211 | | | | | | 3,404,603 | | | | | | 534,257 | | |
Restricted cash
|
| | | | 6,589 | | | | | | 9,993 | | | | | | 510 | | | | | | 80 | | |
Short-term investments (including short-term investments measured at fair value of RMB642,759, nil and RMB63,515 as of December 31, 2019, 2020 and 2021, respectively)
|
| | | | 671,259 | | | | | | 114,928 | | | | | | 92,803 | | | | | | 14,563 | | |
Accounts receivable, net of allowance for credit losses of
nil, nil and RMB458 as of December 31, 2019, 2020 and 2021, respectively |
| | | | 219,566 | | | | | | 434,458 | | | | | | 808,029 | | | | | | 126,797 | | |
Amounts due from related parties, net of allowance for credit losses of nil, RMB4,006 and RMB30,128 as of December 31, 2019 and 2020 and 2021, respectively
|
| | | | 548,704 | | | | | | 520,178 | | | | | | 451,389 | | | | | | 70,833 | | |
Loans receivable, net of allowance for credit losses of RMB5,147, RMB5,863 and RMB93,926 as of December 31, 2019, 2020 and 2021, respectively
|
| | | | 654,060 | | | | | | 418,947 | | | | | | 595,766 | | | | | | 93,489 | | |
Other current assets
|
| | | | 243,701 | | | | | | 199,447 | | | | | | 163,710 | | | | | | 25,690 | | |
Total current assets
|
| | | | 6,731,224 | | | | | | 6,703,162 | | | | | | 5,516,810 | | | | | | 865,709 | | |
Long-term investments (including long-term investments
measured at fair value of RMB531,359, RMB373,678 and RMB457,284 as of December 31, 2019, 2020 and 2021, respectively) |
| | | | 881,091 | | | | | | 536,384 | | | | | | 668,572 | | | | | | 104,914 | | |
Investments in affiliates
|
| | | | 1,272,261 | | | | | | 1,264,685 | | | | | | 1,402,083 | | | | | | 220,017 | | |
Property and equipment, net
|
| | | | 296,320 | | | | | | 248,669 | | | | | | 2,580,935 | | | | | | 405,005 | | |
| | |
As of December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Operating lease right-of-use assets, net
|
| | | | 352,186 | | | | | | 274,154 | | | | | | 223,652 | | | | | | 35,096 | | |
Deferred tax assets
|
| | | | 167,430 | | | | | | 224,240 | | | | | | 335,905 | | | | | | 52,711 | | |
Other non-current assets, net of allowance for credit losses of RMB16,912, nil and RMB4,000 as of December 31, 2019, 2020 and 2021, respectively
|
| | | | 102,092 | | | | | | 148,292 | | | | | | 161,832 | | | | | | 25,395 | | |
Total non-current assets
|
| | | | 3,071,380 | | | | | | 2,696,424 | | | | | | 5,372,979 | | | | | | 843,138 | | |
Total assets
|
| | | | 9,802,604 | | | | | | 9,399,586 | | | | | | 10,889,789 | | | | | | 1,708,847 | | |
Accrued payroll and welfare expenses
|
| | | | 555,719 | | | | | | 705,622 | | | | | | 946,547 | | | | | | 148,534 | | |
Income tax payable
|
| | | | 126,743 | | | | | | 140,777 | | | | | | 190,260 | | | | | | 29,856 | | |
Deferred revenues
|
| | | | 100,693 | | | | | | 71,613 | | | | | | 63,631 | | | | | | 9,985 | | |
Other current liabilities
|
| | | | 721,898 | | | | | | 432,650 | | | | | | 649,255 | | | | | | 101,882 | | |
Contingent liabilities
|
| | | | — | | | | | | 530,433 | | | | | | 433,345 | | | | | | 68,001 | | |
Total current liabilities
|
| | | | 1,505,053 | | | | | | 1,881,095 | | | | | | 2,283,038 | | | | | | 358,258 | | |
Operating lease liabilities, non-current
|
| | | | 362,757 | | | | | | 194,384 | | | | | | 130,956 | | | | | | 20,550 | | |
Deferred tax liabilities
|
| | | | 56,401 | | | | | | 45,881 | | | | | | 234,134 | | | | | | 36,741 | | |
Other non-current liabilities
|
| | | | 3,433 | | | | | | 855 | | | | | | 100,020 | | | | | | 15,695 | | |
Total liabilities
|
| | | | 1,927,644 | | | | | | 2,122,215 | | | | | | 2,748,148 | | | | | | 431,244 | | |
Net current assets
|
| | | | 5,226,171 | | | | | | 4,822,067 | | | | | | 3,233,772 | | | | | | 507,451 | | |
Net assets
|
| | | | 7,874,960 | | | | | | 7,277,371 | | | | | | 8,141,641 | | | | | | 1,277,603 | | |
Non-controlling interests
|
| | | | 861,493 | | | | | | 91,860 | | | | | | 100,866 | | | | | | 15,829 | | |
Total Liabilities and Equity
|
| | | | 9,802,604 | | | | | | 9,399,586 | | | | | | 10,889,789 | | | | | | 1,708,847 | | |
|
| | |
Years Ended December 31,
|
| |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |||||||||||||||
| | |
RMB
|
| |
RMB
|
| |
RMB
|
| |
US$
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash provided by operating activities
|
| | | | 1,288,233 | | | | | | 796,353 | | | | | | 1,521,838 | | | | | | 238,809 | | |
Net cash (used in) provided by investing activities
|
| | | | (182,012) | | | | | | 352,584 | | | | | | (2,572,094) | | | | | | (403,619) | | |
Net cash provided by (used in) financing activities
|
| | | | 543,311 | | | | | | (371,422) | | | | | | (513,121) | | | | | | (80,519) | | |
Effect of exchange rate changes
|
| | | | 37,811 | | | | | | (148,745) | | | | | | (46,714) | | | | | | (7,330) | | |
Net increases (decrease) in cash and cash equivalents
|
| | | | 1,687,343 | | | | | | 628,770 | | | | | | (1,610,091) | | | | | | (252,659) | | |
Cash, cash equivalents and restricted cash at the beginning of the year
|
| | | | 2,706,591 | | | | | | 4,393,934 | | | | | | 5,022,704 | | | | | | 788,172 | | |
Cash, cash equivalents and restricted cash at the end of the year
|
| | | | 4,393,934 | | | | | | 5,022,704 | | | | | | 3,412,613 | | | | | | 535,513 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 224,145 | | | | | | 1,181,479 | | | | | | 1,998,979 | | | | | | — | | | | | | 3,404,603 | | |
Restricted cash
|
| | | | — | | | | | | 510 | | | | | | 510 | | | | | | | | | | | | | | |
Short-term investments
|
| | | | — | | | | | | 9,662 | | | | | | 83,141 | | | | | | — | | | | | | 92,803 | | |
Accounts receivable and contract assets, net
|
| | | | — | | | | | | 475,652 | | | | | | 332,377 | | | | | | — | | | | | | 808,029 | | |
Amounts due from related parties,
net |
| | | | 760 | | | | | | 276,744 | | | | | | 173,885 | | | | | | — | | | | | | 451,389 | | |
Loans receivables, net
|
| | | | — | | | | | | 50,884 | | | | | | 544,882 | | | | | | — | | | | | | 595,766 | | |
Investments in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 8,538,829 | | | | | | — | | | | | | — | | | | | | (8,538,829) | | | | | | — | | |
Amounts due from internal companies
|
| | | | — | | | | | | — | | | | | | 754,753 | | | | | | (754,753) | | | | | | — | | |
Long-term investments
|
| | | | — | | | | | | 300,720 | | | | | | 367,852 | | | | | | — | | | | | | 668,572 | | |
Investment in affiliates
|
| | | | 301,509 | | | | | | 854,138 | | | | | | 246,436 | | | | | | — | | | | | | 1,402,083 | | |
Property and equipment, net
|
| | | | — | | | | | | 43,971 | | | | | | 2,536,964 | | | | | | — | | | | | | 2,580,935 | | |
Operating lease right-of-use assets,
net |
| | | | — | | | | | | 15,031 | | | | | | 208,621 | | | | | | — | | | | | | 223,652 | | |
Deferred tax assets
|
| | | | — | | | | | | 63,312 | | | | | | 272,593 | | | | | | — | | | | | | 335,905 | | |
Other assets
|
| | | | 637 | | | | | | 60,867 | | | | | | 264,038 | | | | | | — | | | | | | 325,542 | | |
Total assets
|
| | | | 9,065,880 | | | | | | 3,332,970 | | | | | | 7,784,521 | | | | | | (9,293,582) | | | | | | 10,889,789 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued payroll and welfare expenses
|
| | | | — | | | | | | 381,653 | | | | | | 564,894 | | | | | | — | | | | | | 946,547 | | |
Income tax payable
|
| | | | — | | | | | | 149,226 | | | | | | 41,034 | | | | | | — | | | | | | 190,260 | | |
Amounts due to internal companies
|
| | | | 575,428 | | | | | | 179,325 | | | | | | — | | | | | | (754,753) | | | | | | | | |
Deferred revenue
|
| | | | — | | | | | | 6,721 | | | | | | 56,910 | | | | | | — | | | | | | 63,631 | | |
Contingent liabilities
|
| | | | 433,345 | | | | | | — | | | | | | — | | | | | | 433,345 | | | | | | | | |
Deferred tax liabilities
|
| | | | — | | | | | | 254 | | | | | | 233,880 | | | | | | — | | | | | | 234,134 | | |
Operating lease liabilities, non-current
|
| | | | — | | | | | | 15,512 | | | | | | 115,444 | | | | | | — | | | | | | 130,956 | | |
Other liabilities
|
| | | | 16,332 | | | | | | 291,857 | | | | | | 441,086 | | | | | | — | | | | | | 749,275 | | |
Total liabilities
|
| | | | 1,025,105 | | | | | | 1,024,548 | | | | | | 1,453,248 | | | | | | (754,753) | | | | | | 2,748,148 | | |
Total net assets
|
| | | | 8,040,775 | | | | | | 2,308,422 | | | | | | 6,331,273 | | | | | | (8,538,829) | | | | | | 8,141,641 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,359,841 | | | | | | 839,534 | | | | | | 2,805,836 | | | | | | — | | | | | | 5,005,211 | | |
Restricted cash
|
| | | | — | | | | | | 3,585 | | | | | | 6,408 | | | | | | — | | | | | | 9,993 | | |
Short-term investments
|
| | | | — | | | | | | 75,000 | | | | | | 39,928 | | | | | | — | | | | | | 114,928 | | |
Accounts receivable and contract assets, net
|
| | | | — | | | | | | 133,956 | | | | | | 300,502 | | | | | | — | | | | | | 434,458 | | |
Amounts due from related parties, net
|
| | | | 778 | | | | | | 350,879 | | | | | | 168,521 | | | | | | — | | | | | | 520,178 | | |
Loans receivables, net
|
| | | | — | | | | | | 104,673 | | | | | | 314,274 | | | | | | — | | | | | | 418,947 | | |
Investments in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 6,107,489 | | | | | | — | | | | | | — | | | | | | (6,107,489) | | | | | | — | | |
Amounts due from internal companies
|
| | | | — | | | | | | — | | | | | | 200,391 | | | | | | (200,391) | | | | | | — | | |
Long-term investments
|
| | | | — | | | | | | 280,624 | | | | | | 255,760 | | | | | | — | | | | | | 536,384 | | |
Investment in affiliates
|
| | | | 279,430 | | | | | | 740,452 | | | | | | 244,803 | | | | | | — | | | | | | 1,264,685 | | |
Property and equipment, net
|
| | | | — | | | | | | 18,134 | | | | | | 230,535 | | | | | | — | | | | | | 248,669 | | |
Operating lease right-of-use assets, net
|
| | | | — | | | | | | 19,010 | | | | | | 255,144 | | | | | | — | | | | | | 274,154 | | |
Deferred tax assets
|
| | | | — | | | | | | 41,149 | | | | | | 183,091 | | | | | | — | | | | | | 224,240 | | |
Other assets
|
| | | | 41,425 | | | | | | 46,132 | | | | | | 260,182 | | | | | | — | | | | | | 347,739 | | |
Total assets
|
| | | | 7,788,963 | | | | | | 2,653,128 | | | | | | 5,265,375 | | | | | | (6,307,880) | | | | | | 9,399,586 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued payroll and welfare
expenses |
| | | | — | | | | | | 166,411 | | | | | | 539,211 | | | | | | — | | | | | | 705,622 | | |
Income tax payable
|
| | | | — | | | | | | 99,889 | | | | | | 40,888 | | | | | | — | | | | | | 140,777 | | |
Amounts due to internal
companies |
| | | | 56,937 | | | | | | 143,454 | | | | | | — | | | | | | (200,391) | | | | | | | | |
Deferred revenue
|
| | | | | | | | | | 8,016 | | | | | | 63,597 | | | | | | — | | | | | | 71,613 | | |
Contingent liabilities
|
| | | | 530,433 | | | | | | — | | | | | | — | | | | | | 530,433 | | | | | | | | |
Deferred tax liabilities
|
| | | | 2,276 | | | | | | 3,070 | | | | | | 40,535 | | | | | | — | | | | | | 45,881 | | |
Operating lease liabilities,
non-current |
| | | | — | | | | | | 20,123 | | | | | | 174,261 | | | | | | — | | | | | | 194,384 | | |
Other liabilities
|
| | | | 13,806 | | | | | | 171,753 | | | | | | 247,946 | | | | | | — | | | | | | 433,505 | | |
Total liabilities
|
| | | | 603,452 | | | | | | 612,716 | | | | | | 1,106,438 | | | | | | (200,391) | | | | | | 2,122,215 | | |
Total net assets
|
| | | | 7,185,511 | | | | | | 2,040,412 | | | | | | 4,158,937 | | | | | | (6,107,489) | | | | | | 7,277,371 | | |
| | |
For the year ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net revenue
|
| | | | — | | | | | | 1,505,108 | | | | | | 3,013,347 | | | | | | (225,361) | | | | | | 4,293,094 | | |
Total operating cost and
expenses |
| | | | (42,240) | | | | | | (867,215) | | | | | | (2,410,102) | | | | | | 225,361 | | | | | | (3,094,196) | | |
(Loss) income from operations
|
| | | | (42,240) | | | | | | 637,893 | | | | | | 603,245 | | | | | | — | | | | | | 1,198,898 | | |
Total other (expenses) income
|
| | | | (21,853) | | | | | | 23,868 | | | | | | 97,129 | | | | | | — | | | | | | 99,144 | | |
Income tax expenses
|
| | | | — | | | | | | (195,446) | | | | | | (98,494) | | | | | | — | | | | | | (293,940) | | |
Income from equity in affiliates
|
| | | | 68,388 | | | | | | 150,106 | | | | | | 83,485 | | | | | | — | | | | | | 301,979 | | |
Income from equity in subsidiaries and the Consolidated Affiliated
Entities |
| | | | 1,309,836 | | | | | | — | | | | | | — | | | | | | (1,309,836) | | | | | | — | | |
Net income
|
| | | | 1,314,131 | | | | | | 616,421 | | | | | | 685,365 | | | | | | (1,309,836) | | | | | | 1,306,081 | | |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating adjustments
between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net revenue
|
| | | | — | | | | | | 978,589 | | | | | | 2,512,040 | | | | | | (184,803) | | | | | | 3,305,826 | | |
Total operating cost and expenses
|
| | | | (5,944) | | | | | | (524,913) | | | | | | (1,701,296) | | | | | | 184,803 | | | | | | (2,047,350) | | |
(Loss) income from operations
|
| | | | (5,944) | | | | | | 453,676 | | | | | | 810,744 | | | | | | — | | | | | | 1,258,476 | | |
Total other (expenses) income
|
| | | | (1,793,649) | | | | | | 68,444 | | | | | | (118,590) | | | | | | — | | | | | | (1,843,795) | | |
Income tax expenses
|
| | | | (3,058) | | | | | | (128,563) | | | | | | (126,839) | | | | | | — | | | | | | (258,460) | | |
Income (loss) from equity in affiliates
|
| | | | 78,768 | | | | | | (258) | | | | | | 21,747 | | | | | | — | | | | | | 100,257 | | |
Income from equity in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 978,658 | | | | | | — | | | | | | — | | | | | | (978,658) | | | | | | — | | |
Net (loss) income
|
| | | | (745,225) | | | | | | 393,299 | | | | | | 587,062 | | | | | | (978,658) | | | | | | (743,522) | | |
| | |
For the year ended December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net revenue
|
| | | | — | | | | | | 867,150 | | | | | | 2,760,044 | | | | | | (235,382) | | | | | | 3,391,812 | | |
Total operating cost and
expenses |
| | | | (5,687) | | | | | | (565,203) | | | | | | (2,141,338) | | | | | | 235,382 | | | | | | (2,476,846) | | |
(Loss) income from operations
|
| | | | (5,687) | | | | | | 301,947 | | | | | | 618,706 | | | | | | — | | | | | | 914,966 | | |
Total other (expenses) income
|
| | | | 33,617 | | | | | | 51,370 | | | | | | (31,978) | | | | | | — | | | | | | 53,009 | | |
Income tax expenses
|
| | | | (5,257) | | | | | | (92,914) | | | | | | (121,854) | | | | | | — | | | | | | (220,025) | | |
Income from equity in affiliates
|
| | | | 36,103 | | | | | | 29,111 | | | | | | 50,595 | | | | | | — | | | | | | 115,809 | | |
Income from equity in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 770,375 | | | | | | — | | | | | | — | | | | | | (770,375) | | | | | | — | | |
Net income
|
| | | | 829,151 | | | | | | 289,514 | | | | | | 515,469 | | | | | | (770,375) | | | | | | 863,759 | | |
| | |
For the year ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by operating activities
|
| | | | 63,125 | | | | | | 562,400 | | | | | | 896,313 | | | | | | — | | | | | | 1,521,838 | | |
Net cash used in investing activities
|
| | | | (1,120,785) | | | | | | (207,114) | | | | | | (2,820,103) | | | | | | 1,575,908 | | | | | | (2,572,094) | | |
Net cash provided by (used in) financing activities
|
| | | | 93,861 | | | | | | (16,416) | | | | | | 985,342 | | | | | | (1,575,908) | | | | | | (513,121) | | |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | | 412,444 | | | | | | (409,359) | | | | | | 793,268 | | | | | | — | | | | | | 796,353 | | |
Net cash provided by (used in) investing activities
|
| | | | 57,424 | | | | | | 357,026 | | | | | | (105,556) | | | | | | 43,690 | | | | | | 352,584 | | |
Net cash used in financing
activities |
| | | | (248,238) | | | | | | — | | | | | | (79,494) | | | | | | (43,690) | | | | | | (371,422) | | |
| | |
For the year ended December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Our company
|
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by operating activities
|
| | | | 337,150 | | | | | | 761,312 | | | | | | 189,771 | | | | | | — | | | | | | 1,288,233 | | |
Net cash provided by (used in) investing activities
|
| | | | 135,693 | | | | | | (345,092) | | | | | | (51,281) | | | | | | 78,668 | | | | | | (182,012) | | |
Net cash provided by financing activities
|
| | | | 31,688 | | | | | | 20,670 | | | | | | 569,621 | | | | | | (78,668) | | | | | | 543,311 | | |
| | |
As of March 31, 2022
|
| |||||||||||||||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||||||||||||||
| | |
RMB
|
| |
US$(1)
|
| |
RMB
|
| |
US$(1)
|
| ||||||||||||
| | |
(in thousands, except for share and per share data)
|
| |||||||||||||||||||||
Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Ordinary Shares (US$0.0005 par value; 91,394,900
shares authorized, 22,689,970 shares issued and 21,771,747 shares outstanding as of March 31, 2022) |
| | | | 76 | | | | | | 12 | | | | | | 79 | | | | | | 13 | | |
Class B Ordinary Shares (US$0.0005 par value; 8,605,100
shares authorized, 8,315,000 shares issued and outstanding as of March 31, 2022) |
| | | | 28 | | | | | | 4 | | | | | | 28 | | | | | | 4 | | |
Treasury shares (912,223 ordinary shares as of March 31, 2022)
|
| | | | (537,260) | | | | | | (84,751) | | | | | | (537,260) | | | | | | (84,751) | | |
Additional paid-in capital
|
| | | | 3,541,511 | | | | | | 558,660 | | | | | | 3,772,541 | | | | | | 593,060 | | |
Retained earnings
|
| | | | 5,489,626 | | | | | | 865,967 | | | | | | 5,489,626 | | | | | | 865,967 | | |
Accumulated other comprehensive income
|
| | | | (149,311) | | | | | | (23,552) | | | | | | (149,311) | | | | | | (23,552) | | |
Total Noah Holdings Limited shareholders’ equity
|
| | | | 8,344,670 | | | | | | 1,316,340 | | | | | | 8,575,703 | | | | | | 1,350,741 | | |
Non-controlling interests
|
| | | | 99,317 | | | | | | 15,667 | | | | | | 99,317 | | | | | | 15,667 | | |
Total shareholders’ equity
|
| | | | 8,443,987 | | | | | | 1,332,007 | | | | | | 8,675,020 | | | | | | 1,366,408 | | |
| | |
Ordinary Shares Beneficially Owned
Prior to the Global Offering |
| |
Ordinary Shares Beneficially
Owned Immediately After the Global Offering |
| | ||||||||||||||||||||||||||||||||
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
% of
Beneficial Ownership** |
| |
% of
Aggregate Voting Power*** |
| |
Class A
Ordinary Shares**** |
| |
% of
Aggregate Voting Power*** |
| | ||||||||||||||||||||
Directors and Executive Officers:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jingbo Wang(1)
|
| | | | 107,456 | | | | | | 6,730,000 | | | | | | 22.7 | | | | | | 49.1 | | | | | | 6,837,456 | | | | | | 21.9 | | | | ||
Zhe Yin(2)
|
| | | | 116,600 | | | | | | 1,585,000 | | | | | | 5.7 | | | | | | 11.7 | | | | | | 1,701,600 | | | | | | 5.5 | | | | ||
Boquan He(3)
|
| | | | 1,639,872 | | | | | | — | | | | | | 5.5 | | | | | | 3.0 | | | | | | 1,639,872 | | | | | | 5.3 | | | | ||
Chia-Yue Chang(4)
|
| | | | 2,064,451 | | | | | | — | | | | | | 6.9 | | | | | | 3.8 | | | | | | 2,064,451 | | | | | | 6.6 | | | | ||
Neil Nanpeng Shen(5)
|
| | | | 1,852,261 | | | | | | — | | | | | | 6.2 | | | | | | 3.4 | | | | | | 1,852,261 | | | | | | 5.9 | | | | ||
May Yihong Wu
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Tze-Kaing Yang
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Jinbo Yao
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Zhiwu Chen
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Qing Pan
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Jun Lu
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Jin Chen
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
Ligao Zhou
|
| | | | * | | | | | | — | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | | | ||
All directors and executive officers as a group
|
| | | | 5,898,481 | | | | | | 8,315,000 | | | | | | 47.2 | | | | | | 71.1 | | | | | | 14,213,481 | | | | | | 45.6 | | | | ||
Principal Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Jing Investors Co., Ltd.(1)
|
| | | | 107,456 | | | | | | 6,730,000 | | | | | | 22.7 | | | | | | 49.1 | | | | | | 6,837,456 | | | | | | 21.9 | | | | ||
Yiheng Capital Partners,
L.P.(6) |
| | | | 3,323,461 | | | | | | — | | | | | | 11.0 | | | | | | 6.0 | | | | | | 3,323,461 | | | | | | 10.7 | | | | ||
FIL Limited(7)
|
| | | | 2,176,445 | | | | | | — | | | | | | 7.2 | | | | | | 4.0 | | | | | | 2,176,445 | | | | | | 7.0 | | | | ||
Jia Investors Co., Ltd.(4)
|
| | | | 2,064,451 | | | | | | — | | | | | | 6.9 | | | | | | 3.8 | | | | | | 2,064,451 | | | | | | 6.6 | | | | ||
Yin Investors Co., Ltd.(2)
|
| | | | 116,600 | | | | | | 1,585,000 | | | | | | 5.7 | | | | | | 11.7 | | | | | | 1,701,600 | | | | | | 5.5 | | | |
| | |
Ordinary Shares Beneficially Owned
Prior to the Global Offering |
| |
Ordinary Shares Beneficially
Owned Immediately After the Global Offering |
| ||||||||||||||||||||||||||||||
| | |
Class A
Ordinary Shares |
| |
Class B
Ordinary Shares |
| |
% of
Beneficial Ownership** |
| |
% of
Aggregate Voting Power*** |
| |
Class A
Ordinary Shares**** |
| |
% of
Aggregate Voting Power*** |
| ||||||||||||||||||
Investment funds affiliated with Sequoia Capital China(8)
|
| | | | 1,650,000 | | | | | | — | | | | | | 5.5 | | | | | | 3.0 | | | | | | 1,650,000 | | | | | | 5.3 | | |
Quan Investors Co., Ltd.(3)
|
| | | | 1,639,872 | | | | | | — | | | | | | 5.5 | | | | | | 3.0 | | | | | | 1,639,872 | | | | | | 5.3 | | |
Tiger Pacific Master Fund LP(9)
|
| | | | 1,514,732 | | | | | | — | | | | | | 5.0 | | | | | | 2.8 | | | | | | 1,514,732 | | | | | | 4.9 | | |
Hong Kong Underwriters
|
| |
Number of Class A
Ordinary Shares |
| | |||||
Goldman Sachs (Asia) L.L.C.
|
| | | | 102,850 | | | | ||
DBS Asia Capital Limited
|
| | | | 4,950 | | | | ||
BOCI Asia Limited
|
| | | | 1,100 | | | | | |
Futu Securities International (Hong Kong) Limited
|
| | | | 1,100 | | | | ||
Total: | | | | | 110,000 | | | |
International Underwriters
|
| |
Number of Class A
Ordinary Shares |
| | |||||
Goldman Sachs (Asia) L.L.C.
|
| | | | 925,650 | | | | ||
DBS Asia Capital Limited
|
| | | | 44,550 | | | | ||
BOCI Asia Limited
|
| | | | 9,900 | | | | | |
Futu Securities International (Hong Kong) Limited
|
| | | | 9,900 | | | | ||
Total: | | | | | 990,000 | | | |
Paid by us
|
| |
No Exercise
|
| |
Full Exercise
|
|
Per ordinary share
|
| | HK$14.60 | | | HK$14.60 | |
Total
|
| | HK$16,060,000 | | | HK$18,469,000 | |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 4 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 24 | | | |
| | | | | 34 | | | |
| TAXATION | | | | | 36 | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 41 | | | |
| EXPERTS | | | | | 42 | | |
| | | | | 43 | | | |
| | | | | 44 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 224,145 | | | | | | 1,181,479 | | | | | | 1,998,979 | | | | | | — | | | | | | 3,404,603 | | |
Restricted cash
|
| | | | — | | | | | | 510 | | | | | | | | | | | | | | | | | | 510 | | |
Short-term investments
|
| | | | — | | | | | | 9,662 | | | | | | 83,141 | | | | | | — | | | | | | 92,803 | | |
Accounts receivable and contract assets, net
|
| | | | — | | | | | | 475,652 | | | | | | 332,377 | | | | | | — | | | | | | 808,029 | | |
Amounts due from related parties, net
|
| | | | 760 | | | | | | 276,744 | | | | | | 173,885 | | | | | | — | | | | | | 451,389 | | |
Loans receivables, net
|
| | | | — | | | | | | 50,884 | | | | | | 544,882 | | | | | | — | | | | | | 595,766 | | |
Investments in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 8,538,829 | | | | | | — | | | | | | — | | | | | | (8,538,829) | | | | | | — | | |
Amounts due from internal companies
|
| | | | — | | | | | | — | | | | | | 754,753 | | | | | | (754,753) | | | | | | — | | |
Long-term investments
|
| | | | — | | | | | | 300,720 | | | | | | 367,852 | | | | | | — | | | | | | 668,572 | | |
Investment in affiliates
|
| | | | 301,509 | | | | | | 854,138 | | | | | | 246,436 | | | | | | — | | | | | | 1,402,083 | | |
Property and equipment, net
|
| | | | — | | | | | | 43,971 | | | | | | 2,536,964 | | | | | | — | | | | | | 2,580,935 | | |
Operating lease right-of-use assets, net
|
| | | | — | | | | | | 15,031 | | | | | | 208,621 | | | | | | — | | | | | | 223,652 | | |
Deferred tax assets
|
| | | | — | | | | | | 63,312 | | | | | | 272,593 | | | | | | — | | | | | | 335,905 | | |
Other assets
|
| | | | 637 | | | | | | 60,867 | | | | | | 264,038 | | | | | | — | | | | | | 325,542 | | |
Total assets
|
| | | | 9,065,880 | | | | | | 3,332,970 | | | | | | 7,784,521 | | | | | | (9,293,582) | | | | | | 10,889,789 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued payroll and welfare expenses
|
| | | | — | | | | | | 381,653 | | | | | | 564,894 | | | | | | — | | | | | | 946,547 | | |
Income tax payable
|
| | | | — | | | | | | 149,226 | | | | | | 41,034 | | | | | | — | | | | | | 190,260 | | |
Amounts due to internal companies
|
| | | | 575,428 | | | | | | 179,325 | | | | | | — | | | | | | (754,753) | | | | | | | | |
Deferred revenue
|
| | | | — | | | | | | 6,721 | | | | | | 56,910 | | | | | | — | | | | | | 63,631 | | |
Contingent liabilities
|
| | | | 433,345 | | | | | | — | | | | | | | | | | | | — | | | | | | 433,345 | | |
Deferred tax liabilities
|
| | | | — | | | | | | 254 | | | | | | 233,880 | | | | | | — | | | | | | 234,134 | | |
Operating lease liabilities, non-current
|
| | | | — | | | | | | 15,512 | | | | | | 115,444 | | | | | | — | | | | | | 130,956 | | |
Other liabilities
|
| | | | 16,332 | | | | | | 291,857 | | | | | | 441,086 | | | | | | — | | | | | | 749,275 | | |
Total liabilities
|
| | | | 1,025,105 | | | | | | 1,024,548 | | | | | | 1,453,248 | | | | | | (754,753) | | | | | | 2,748,148 | | |
Total net assets
|
| | | | 8,040,775 | | | | | | 2,308,422 | | | | | | 6,331,273 | | | | | | (8,538,829) | | | | | | 8,141,641 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | 1,359,841 | | | | | | 839,534 | | | | | | 2,805,836 | | | | | | — | | | | | | 5,005,211 | | |
Restricted cash
|
| | | | — | | | | | | 3,585 | | | | | | 6,408 | | | | | | — | | | | | | 9,993 | | |
Short-term investments
|
| | | | — | | | | | | 75,000 | | | | | | 39,928 | | | | | | — | | | | | | 114,928 | | |
Accounts receivable and contract assets,
net |
| | | | — | | | | | | 133,956 | | | | | | 300,502 | | | | | | — | | | | | | 434,458 | | |
Amounts due from related parties, net
|
| | | | 778 | | | | | | 350,879 | | | | | | 168,521 | | | | | | — | | | | | | 520,178 | | |
Loans receivables, net
|
| | | | — | | | | | | 104,673 | | | | | | 314,274 | | | | | | — | | | | | | 418,947 | | |
Investments in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 6,107,489 | | | | | | — | | | | | | — | | | | | | (6,107,489) | | | | | | — | | |
Amounts due from internal companies
|
| | | | — | | | | | | — | | | | | | 200,391 | | | | | | (200,391) | | | | | | — | | |
Long-term investments
|
| | | | — | | | | | | 280,624 | | | | | | 255,760 | | | | | | — | | | | | | 536,384 | | |
Investment in affiliates
|
| | | | 279,430 | | | | | | 740,452 | | | | | | 244,803 | | | | | | — | | | | | | 1,264,685 | | |
Property and equipment, net
|
| | | | — | | | | | | 18,134 | | | | | | 230,535 | | | | | | — | | | | | | 248,669 | | |
Operating lease right-of-use assets, net
|
| | | | — | | | | | | 19,010 | | | | | | 255,144 | | | | | | — | | | | | | 274,154 | | |
Deferred tax assets
|
| | | | — | | | | | | 41,149 | | | | | | 183,091 | | | | | | — | | | | | | 224,240 | | |
Other assets
|
| | | | 41,425 | | | | | | 46,132 | | | | | | 260,182 | | | | | | — | | | | | | 347,739 | | |
Total assets
|
| | | | 7,788,963 | | | | | | 2,653,128 | | | | | | 5,265,375 | | | | | | (6,307,880) | | | | | | 9,399,586 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued payroll and welfare expenses
|
| | | | — | | | | | | 166,411 | | | | | | 539,211 | | | | | | — | | | | | | 705,622 | | |
Income tax payable
|
| | | | — | | | | | | 99,889 | | | | | | 40,888 | | | | | | — | | | | | | 140,777 | | |
Amounts due to internal companies
|
| | | | 56,937 | | | | | | 143,454 | | | | | | — | | | | | | (200,391) | | | | | | | | |
Deferred revenue
|
| | | | | | | | | | 8,016 | | | | | | 63,597 | | | | | | — | | | | | | 71,613 | | |
Contingent liabilities
|
| | | | 530,433 | | | | | | — | | | | | | | | | | | | — | | | | | | 530,433 | | |
Deferred tax liabilities
|
| | | | 2,276 | | | | | | 3,070 | | | | | | 40,535 | | | | | | — | | | | | | 45,881 | | |
Operating lease liabilities, non-current
|
| | | | — | | | | | | 20,123 | | | | | | 174,261 | | | | | | — | | | | | | 194,384 | | |
Other liabilities
|
| | | | 13,806 | | | | | | 171,753 | | | | | | 247,946 | | | | | | — | | | | | | 433,505 | | |
Total liabilities
|
| | | | 603,452 | | | | | | 612,716 | | | | | | 1,106,438 | | | | | | (200,391) | | | | | | 2,122,215 | | |
Total net assets
|
| | | | 7,185,511 | | | | | | 2,040,412 | | | | | | 4,158,937 | | | | | | (6,107,489) | | | | | | 7,277,371 | | |
| | |
For the year ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net revenue
|
| | | | — | | | | | | 1,505,108 | | | | | | 3,013,347 | | | | | | (225,361) | | | | | | 4,293,094 | | |
Total operating cost and expenses
|
| | | | (42,240) | | | | | | (867,215) | | | | | | (2,410,102) | | | | | | 225,361 | | | | | | (3,094,196) | | |
(Loss) income from operations
|
| | | | (42,240) | | | | | | 637,893 | | | | | | 603,245 | | | | | | — | | | | | | 1,198,898 | | |
Total other (expenses) income
|
| | | | (21,853) | | | | | | 23,868 | | | | | | 97,129 | | | | | | — | | | | | | 99,144 | | |
Income tax expenses
|
| | | | — | | | | | | (195,446) | | | | | | (98,494) | | | | | | — | | | | | | (293,940) | | |
Income from equity in affiliates
|
| | | | 68,388 | | | | | | 150,106 | | | | | | 83,485 | | | | | | — | | | | | | 301,979 | | |
Income from equity in subsidiaries and the
Consolidated Affiliated Entities |
| | | | 1,309,836 | | | | | | — | | | | | | — | | | | | | (1,309,836) | | | | | | — | | |
Net income
|
| | | | 1,314,131 | | | | | | 616,421 | | | | | | 685,365 | | | | | | (1,309,836) | | | | | | 1,306,081 | | |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net revenue
|
| | | | — | | | | | | 978,589 | | | | | | 2,512,040 | | | | | | (184,803) | | | | | | 3,305,826 | | |
Total operating cost and expenses
|
| | | | (5,944) | | | | | | (524,913) | | | | | | (1,701,296) | | | | | | 184,803 | | | | | | (2,047,350) | | |
(Loss) income from operations
|
| | | | (5,944) | | | | | | 453,676 | | | | | | 810,744 | | | | | | — | | | | | | 1,258,476 | | |
Total other (expenses) income
|
| | | | (1,793,649) | | | | | | 68,444 | | | | | | (118,590) | | | | | | — | | | | | | (1,843,795) | | |
Income tax expenses
|
| | | | (3,058) | | | | | | (128,563) | | | | | | (126,839) | | | | | | — | | | | | | (258,460) | | |
Income (loss) from equity in affiliates
|
| | | | 78,768 | | | | | | (258) | | | | | | 21,747 | | | | | | — | | | | | | 100,257 | | |
Income from equity in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 978,658 | | | | | | — | | | | | | — | | | | | | (978,658) | | | | | | — | | |
Net (loss) income
|
| | | | (745,225) | | | | | | 393,299 | | | | | | 587,062 | | | | | | (978,658) | | | | | | (743,522) | | |
| | |
For the year ended December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net revenue
|
| | | | — | | | | | | 867,150 | | | | | | 2,760,044 | | | | | | (235,382) | | | | | | 3,391,812 | | |
Total operating cost and expenses
|
| | | | (5,687) | | | | | | (565,203) | | | | | | (2,141,338) | | | | | | 235,382 | | | | | | (2,476,846) | | |
(Loss) income from operations
|
| | | | (5,687) | | | | | | 301,947 | | | | | | 618,706 | | | | | | — | | | | | | 914,966 | | |
Total other (expenses) income
|
| | | | 33,617 | | | | | | 51,370 | | | | | | (31,978) | | | | | | — | | | | | | 53,009 | | |
Income tax expenses
|
| | | | (5,257) | | | | | | (92,914) | | | | | | (121,854) | | | | | | — | | | | | | (220,025) | | |
Income from equity in affiliates
|
| | | | 36,103 | | | | | | 29,111 | | | | | | 50,595 | | | | | | — | | | | | | 115,809 | | |
Income from equity in subsidiaries and the Consolidated Affiliated Entities
|
| | | | 770,375 | | | | | | — | | | | | | — | | | | | | (770,375) | | | | | | — | | |
Net income
|
| | | | 829,151 | | | | | | 289,514 | | | | | | 515,469 | | | | | | (770,375) | | | | | | 863,759 | | |
| | |
For the year ended December 31, 2021
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by operating
activities |
| | | | 63,125 | | | | | | 562,400 | | | | | | 896,313 | | | | | | — | | | | | | 1,521,838 | | |
Net cash used in investing activities
|
| | | | (1,120,785) | | | | | | (207,114) | | | | | | (2,820,103) | | | | | | 1,575,908 | | | | | | (2,572,094) | | |
Net cash provided by (used in) financing activities
|
| | | | 93,861 | | | | | | (16,416) | | | | | | 985,342 | | | | | | (1,575,908) | | | | | | (513,121) | | |
| | |
For the year ended December 31, 2020
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | | 412,444 | | | | | | (409,359) | | | | | | 793,268 | | | | | | — | | | | | | 796,353 | | |
Net cash provided by (used in) investing activities
|
| | | | 57,424 | | | | | | 357,026 | | | | | | (105,556) | | | | | | 43,690 | | | | | | 352,584 | | |
Net cash used in financing activities
|
| | | | (248,238) | | | | | | — | | | | | | (79,494) | | | | | | (43,690) | | | | | | (371,422) | | |
| | |
For the year ended December 31, 2019
|
| |||||||||||||||||||||||||||
| | |
Our
company |
| |
Consolidated
Affiliated Entities |
| |
Our
subsidiaries |
| |
Eliminating
adjustments between (i) our company and our subsidiaries and (ii) the Consolidated Affiliated Entities |
| |
Consolidated
total |
| |||||||||||||||
| | |
(RMB in thousands)
|
| |||||||||||||||||||||||||||
Net cash provided by operating activities
|
| | | | 337,150 | | | | | | 761,312 | | | | | | 189,771 | | | | | | — | | | | | | 1,288,233 | | |
Net cash provided by (used in) investing activities
|
| | | | 135,693 | | | | | | (345,092) | | | | | | (51,281) | | | | | | 78,668 | | | | | | (182,012) | | |
Net cash provided by financing activities
|
| | | | 31,688 | | | | | | 20,670 | | | | | | 569,621 | | | | | | (78,668) | | | | | | 543,311 | | |
Service
|
| |
Fees
|
|
Issuance of ADSs | | | Up to US$0.05 per ADS issued | |
Cancelation of ADSs | | | Up to US$0.05 per ADS canceled | |
Distribution of cash dividends or other cash distributions | | | Up to US$0.05 per ADS held | |
Distribution of ADSs pursuant to stock dividends, other free stock distributions or exercise of rights to purchase additional ADSs | | | Up to US$0.05 per ADS held | |
Distribution of securities other than ADSs or rights to purchase additional ADSs | | | Up to US$0.05 per ADS held | |
Depositary services | | | Up to US$0.05 per ADS held on the applicable record date(s) established by the depositary | |
Exhibit 107.1
Calculation of Filing Fee Table
424B5
(Form Type)
Noah
Holdings Limited
(Exact Name of Registrant as Specified in its Charter)
Newly Registered and Carry Forward Securities
Security Type | Security Class Title | Fee Calculation or Carry Forward Rule | Amount Registered | Proposed Maximum Offering Price Per Unit | Maximum Aggregate Offering Price | Fee Rate | Amount of Registration Fee | Carry Forward Form Type | Carry Forward File Number | Carry Forward Initial effective date |
Filing Fee Previously Paid In Connection with Unsold Securities to be Carried Forward |
||||||||||||||||||||||||
Newly Registered Securities | |||||||||||||||||||||||||||||||||||
Fees to Be Paid | Equity | Class A ordinary shares, par value US$0.0005 per share(1) | Rule 456(b) and Rule 457(r) | 1,265,000 | (2) | US$37.20 | (3) | US$47,058,000.00 | (3) | US$0.0000927 | US$4,362.28 | ||||||||||||||||||||||||
Fees Previously Paid | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||
Carry Forward Securities | |||||||||||||||||||||||||||||||||||
Carry Forward Securities | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||
Total Offering Amounts | US$47,058,000.00 | US$4,362.28 | |||||||||||||||||||||||||||||||||
Total Fees Previously Paid | — | ||||||||||||||||||||||||||||||||||
Total Fee Offsets | — | ||||||||||||||||||||||||||||||||||
Net Fee Due | US$4,362.28 |
(1) | Includes all Class A ordinary shares in the Global Offering (as defined in this prospectus supplement). Such Class A ordinary shares include those initially offered and sold within the United States, and those initially offered and sold outside the United States that may be resold from time to time within the United States. Offers and sales of Class A ordinary shares outside the United States are being made pursuant to applicable law. From time to time, such Class A ordinary shares may be represented by American depositary shares issuable upon deposit of the Class A ordinary shares registered hereby, which have been registered under the registration statement on Form F-6 (File No. 333-170167), as amended, initially filed with the Securities and Exchange Commission on October 27, 2010. Two American depositary shares represent one Class A ordinary share. |
(2) | Includes 165,000 Class A ordinary shares that are issuable upon the exercise of the underwriters’ option to purchase additional Class A ordinary shares to cover over-allocations. An affiliate of Goldman Sachs (Asia) L.L.C. has entered into a borrowing arrangement with Jing Investors Co., Ltd. and Yin Investment Co., Ltd. to facilitate the settlement of over-allocations, pursuant to which the affiliate of Goldman Sachs (Asia) L.L.C. may borrow up to 165,000 Class A ordinary shares from Jing Investors Co., Ltd. and Yin Investment Co., Ltd. |
(3) | Calculated based on an exchange rate of HK$7.8498 to US$1.00 as of June 17, 2022, as set forth in the H.10 statistical release of the Federal Reserve Board. The offering price is HK$292.00 per Class A ordinary share. |