NOAH HOLDINGS LIMITED ANNOUNCES UNAUDITED FINANCIAL RESULTS FOR THE FOURTH QUARTER 2024 AND AUDITED FINANCIAL RESULTS FOR FULL YEAR 2024
FOURTH QUARTER 2024 FINANCIAL HIGHLIGHTS
- Net revenues for the fourth quarter of 2024 were
RMB651.9 million (US$89.3 million ), an 18.5% decrease from the corresponding period in 2023 and a 4.6% decrease sequentially, mainly due to a decrease in distribution of insurance products.
Net revenues from mainland
Net revenues from overseas for the fourth quarter of 2024 were
- Starting from the fourth quarter of 2024, the Company discloses net revenues for each domestic and overseas business segment[1]. The Company believes that this will better reflect its recent operational adjustments and organizational restructuring, providing investors with a clearer understanding of the financial performance and strategic progress of each business segment:
- Domestic public securities[2] is the business that distributes mutual funds and private secondary products. Net revenues for the fourth quarter of 2024 were
RMB146.2 million (US$20.0 million ). - Domestic asset management[3] is the business that manages RMB-denominated private equity funds and private secondary products. Net revenues for the fourth quarter of 2024 were
RMB198.7 million (US$27.2 million ). - Domestic insurance[4] is the business that distributes insurance products, consisting mainly of life and health insurance products. Net revenues for the fourth quarter of 2024 were
RMB3.9 million (US$0.5 million ). - Overseas wealth management[5] is the business that provides offline and online wealth management services. Net revenues for the fourth quarter of 2024 were
RMB156.6 million (US$21.5 million ). - Overseas asset management[6] is the business that manages USD-denominated private equity funds and private secondary products. Net revenues for the fourth quarter of 2024 were
RMB101.4 million (US$13.9 million ). - Overseas insurance and comprehensive services[7] is the business that provides comprehensive overseas services such as insurance, trust services and other services. Net revenues for the fourth quarter of 2024 were
RMB31.9 million (US$4.4 million ). - Headquarters reflects revenue generated from corporate operations at the Company's headquarters in
Shanghai as well as administrative costs and expenses that were not directly allocated to the aforementioned six business segments. Net revenues during the fourth quarter of 2024 wereRMB13.2 million (US$1.8 million ).
- Domestic public securities[2] is the business that distributes mutual funds and private secondary products. Net revenues for the fourth quarter of 2024 were
Net Revenues under the segmentation adopted in Q4 2024 is as follows:
|
(RMB millions) |
Q4 2024[8] |
|
Domestic public securities |
146.2 |
|
Domestic asset management |
198.7 |
|
Domestic insurance |
3.9 |
|
Overseas wealth management |
156.6 |
|
Overseas asset management |
101.4 |
|
Overseas insurance and comprehensive services |
31.9 |
|
Headquarters |
13.2 |
|
Total net revenues |
651.9 |
Net Revenues under the traditional segmentation is as follows:
|
(RMB millions, except percentages) |
Q4 2023 |
Q4 2024 |
YoY Change |
||
|
Wealth management |
610.3 |
457.4 |
(25.1 %) |
||
|
Asset management |
186.2 |
185.7 |
(0.2 %) |
||
|
Other businesses |
3.0 |
8.8 |
192.6 % |
||
|
Total net revenues |
799.5 |
651.9 |
(18.5 %) |
Net Revenues by geography is as follows:
|
(RMB millions, except percentages) |
Q4 2023 |
Q4 2024 |
YoY Change |
||||
|
Mainland |
373.3 |
362.1 |
(3.0 %) |
||||
|
Overseas |
426.2 |
289.8 |
(32.0 %) |
||||
|
Total net revenues |
799.5 |
651.9 |
(18.5 %) |
- Income from operations for the fourth quarter of 2024 was
RMB137.6 million (US$18.8 million ), a 37.7% decrease from the corresponding period in 2023 and a decrease of 42.9% sequentially, primarily due to a decrease in net revenues.
Income from operations under the traditional segmentation is as follows:
|
(RMB millions, except percentages) |
Q4 2023 |
Q4 2024 |
YoY Change |
||
|
Wealth management |
150.7 |
74.3 |
(50.7 %) |
||
|
Asset management |
95.5 |
94.0 |
(1.6 %) |
||
|
Other businesses |
(25.5) |
(30.7) |
20.6 % |
||
|
Total income from operations |
220.7 |
137.6 |
(37.7 %) |
- Net income attributable to Noah shareholders for the fourth quarter of 2024 was
RMB109.8 million (US$15.0 million ), a 49.3% decrease from the corresponding period in 2023, primarily due to a 37.7% decrease in income from operations, a 183.6% increase in income tax expenses associated with a dividend withholding tax for offshore dividend payments from PRC subsidiaries, and losses relating to investments in affiliates. Net income attributable to Noah shareholders decreased by 18.3% sequentially, primarily due to a 42.9% decrease in income from operations, partially offset by a 35.7% increase from interest income andRMB43.8 million (US$6.0 million ) of other income relating to foreign exchange gains. - Non-GAAP[9] net income attributable to Noah shareholders for the fourth quarter of 2024 was
RMB132.4 million (US$18.1 million ), a 43.3% decrease from the corresponding period in 2023 and a 12.0% decrease from the third quarter of 2024.
FULL YEAR 2024 FINANCIAL HIGHLIGHTS
- Net revenues in the full year 2024 were
RMB2,601.0 million (US$356.3 million ), a 21.1% decrease from 2023, mainly due to a decrease in distribution of insurance products.
Net revenues from mainland
Net revenues from overseas in the full year 2024 were
Net Revenues under the segmentation adopted in Q4 2024 is as follows:
|
(RMB millions) |
FY 2024[10] |
|
Domestic public securities |
488.7 |
|
Domestic asset management |
772.1 |
|
Domestic insurance |
42.9 |
|
Overseas wealth management |
674.7 |
|
Overseas asset management |
438.5 |
|
Overseas insurance and comprehensive services |
138.9 |
|
Headquarters |
45.2 |
|
Total net revenues |
2,601.0 |
Net Revenues under the traditional segmentation is as follows:
|
(RMB millions, except percentages) |
FY 2023 |
FY 2024 |
YoY Change |
||
|
Wealth management |
2,491.2 |
1,800.7 |
(27.7 %) |
||
|
Asset management |
766.2 |
767.4 |
0.2 % |
||
|
Other businesses |
37.3 |
32.9 |
(11.7 %) |
||
|
Total net revenues |
3,294.7 |
2,601.0 |
(21.1 %) |
Net Revenues by geography is as follows:
|
(RMB millions, except percentages) |
FY 2023 |
FY 2024 |
YoY Change |
||||
|
Mainland |
1,861.3 |
1,348.9 |
(27.5 %) |
||||
|
Overseas |
1,433.4 |
1,252.1 |
(12.7 %) |
||||
|
Total net revenues |
3,294.7 |
2,601.0 |
(21.1 %) |
- Income from operations in the full year 2024 was
RMB633.9 million (US$86.8 million ), a 42.3% decrease from 2023, mainly due to (i) a 21.1% decrease in net revenues and (ii) a 48.6% decrease in government subsidies, partially offset by (i) a 7.4% decrease in total compensation and benefits and (ii) a 44.6% decrease in selling expenses.
- Income from operations under the traditional segmentation is as follows:
|
(RMB millions, except percentages) |
FY 2023 |
FY 2024 |
YoY Change |
||
|
Wealth management |
809.9 |
344.0 |
(57.5 %) |
||
|
Asset management |
386.7 |
387.9 |
0.3 % |
||
|
Other businesses |
(98.6) |
(98.0) |
(0.6 %) |
||
|
Total income from operations |
1,097.9 |
633.9 |
(42.3 %) |
- Net income attributable to Noah shareholders in the full year 2024 was
RMB475.4 million (US$65.1 million ), a 52.9% decrease from 2023, mainly due to a 42.3% decrease in income from operations and a loss from equity in affiliates recorded in 2024. - Non-GAAP net income attributable to Noah shareholders in the full year 2024 was
RMB550.2 million (US$75.4 million ), a 46.0% decrease from 2023.
FOURTH QUARTER AND FULL YEAR 2024 OPERATIONAL UPDATES
Wealth Management Business
Noah offers global investment products and provides value-added services to global Mandarin-speaking high-net-worth investors in its wealth management business. Noah primarily distributes private equity, private secondary, mutual funds and other products denominated in RMB, USD and other currencies.
- Total number of registered clients as of
December 31, 2024 was 462,049, a 1.4% increase fromDecember 31, 2023 and a 0.4% increase fromSeptember 30, 2024 . Among registered clients as ofDecember 31, 2024 , the number of overseas registered clients was 17,654, a 18.3% increase fromDecember 31, 2023 , and a 2.1% increase fromSeptember 30, 2024 . - Total number of active clients[11] for the fourth quarter of 2024 was 8,862, a decrease of 1.9% from the fourth quarter of 2023 and a 12.8% increase from the third quarter of 2024. Among active clients during the fourth quarter of 2024, the number of overseas active clients was 2,914, a 15.8% increase from the fourth quarter of 2023 and a 7.2% decrease from the third quarter of 2024.Total number of active clients in the full year 2024 was 17,210, a decrease of 23.4% from 2023. Among active clients during the full year 2024, the number of overseas active clients was 5,544, a 19.8% increase from 2023.
- Aggregate value of investment products distributed during the fourth quarter of 2024 was
RMB16.3 billion (US$2.2 billion ), a 1.7% decrease from the corresponding period in 2023. The aggregate value of investment products distributed increased by 14.0% sequentially, mainly due to an increase in distribution of private secondary products and mutual fund products. Among the investment products distributed during the fourth quarter of 2024, Noah distributedRMB7.1 billion (US$1.0 billion ) of overseas investment products, a 19.7% increase from the corresponding period of 2023, primarily due to a 60.7% and 116.7% increase in distribution of overseas mutual fund products and private equity products, respectively.
- The aggregate value of investment products distributed, categorized by product type, is as follows:
|
Three months ended |
|||||||
|
2023 |
2024 |
||||||
|
(RMB in billions, except percentages) |
|||||||
|
Mutual fund products |
10.9 |
66.0 % |
9.8 |
60.1 % |
|||
|
Private secondary products |
4.2 |
25.1 % |
4.7 |
28.8 % |
|||
|
Private equity products |
0.7 |
4.3 % |
1.3 |
8.0 % |
|||
|
Other products[12] |
0.7 |
4.6 % |
0.5 |
3.1 % |
|||
|
All products |
16.5 |
100.0 % |
16.3 |
100.0 % |
|||
The aggregate value of investment products distributed, categorized by geography, is as follows:
|
Type of products in mainland |
Three months ended |
||||||
|
2023 |
2024 |
||||||
|
(RMB in billions, except percentages) |
|||||||
|
Mutual fund products |
8.9 |
84.0 % |
6.6 |
71.7 % |
|||
|
Private secondary products |
1.5 |
14.2 % |
2.4 |
26.1 % |
|||
|
Private equity products |
0.1 |
0.9 % |
- |
- |
|||
|
Other products |
0.1 |
0.9 % |
0.2 |
2.2 % |
|||
|
All products in mainland |
10.6 |
100.0 % |
9.2 |
100.0 % |
|||
|
Type of overseas products |
Three months ended |
||||||
|
2023 |
2024 |
||||||
|
(RMB in billions, except percentages) |
|||||||
|
Mutual fund products |
2.0 |
33.8 % |
3.2 |
45.1 % |
|||
|
Private secondary products |
2.7 |
45.8 % |
2.3 |
32.4 % |
|||
|
Private equity products |
0.6 |
10.2 % |
1.3 |
18.3 % |
|||
|
Other products |
0.6 |
10.2 % |
0.3 |
4.2 % |
|||
|
All Overseas products |
5.9 |
100.0 % |
7.1 |
100.00 % |
|||
- Aggregate value of investment products distributed during the full year 2024 was
RMB63.9 billion (US$8.8 billion ), a 13.8% decrease from 2023, primarily due to a 35.3% decrease in distribution of domestic mutual fund products. Among the investment products distributed during the full year 2024, Noah distributedRMB31.1 billion (US$4.3 billion ) of overseas investment products, a 30.7% increase from the corresponding period of 2023, primarily due to a 69.5% and 77.8% increase in distribution of overseas mutual fund products and private equity products, respectively.
- The aggregate value of investment products distributed, categorized by product type, is as follows:
|
Twelve months ended |
|||||||
|
2023 |
2024 |
||||||
|
(RMB in billions, except percentages) |
|||||||
|
Mutual fund products |
47.9 |
64.6 % |
39.6 |
62.0 % |
|||
|
Private secondary products |
18.4 |
24.8 % |
16.2 |
25.3 % |
|||
|
Private equity products |
3.3 |
4.5 % |
4.8 |
7.5 % |
|||
|
Other products |
4.5 |
6.1 % |
3.3 |
5.2 % |
|||
|
All products |
74.1 |
100.0 % |
63.9 |
100.0 % |
|||
The aggregate value of investment products distributed, categorized by geography, is as follows:
|
Type of products in mainland |
Twelve months ended |
||||||
|
2023 |
2024 |
||||||
|
(RMB in billions, except percentages) |
|||||||
|
Mutual fund products |
39.7 |
78.9 % |
25.7 |
78.4 % |
|||
|
Private secondary products |
7.8 |
15.5 % |
5.4 |
16.4 % |
|||
|
Private equity products |
0.6 |
1.2 % |
- |
- |
|||
|
Other products |
2.2 |
4.4 % |
1.7 |
5.2 % |
|||
|
All products in mainland |
50.3 |
100.0 % |
32.8 |
100.0 % |
|||
|
Type of overseas products |
Twelve months ended |
||||||
|
2023 |
2024 |
||||||
|
(RMB in billions, except percentages) |
|||||||
|
Mutual fund products |
8.2 |
34.5 % |
13.9 |
44.8 % |
|||
|
Private secondary products |
10.6 |
44.5 % |
10.8 |
34.7 % |
|||
|
Private equity products |
2.7 |
11.3 % |
4.8 |
15.4 % |
|||
|
Other products |
2.3 |
9.7 % |
1.6 |
5.1 % |
|||
|
All Overseas products |
23.8 |
100.0 % |
31.1 |
100.0 % |
|||
- Coverage network in mainland
China included 11 cities as ofDecember 31, 2024 , compared with 44 cities as ofDecember 31, 2023 , and 13 cities as ofSeptember 30, 2024 , primarily due to the continued streamlining of the Company's domestic coverage network. - Aggregate number of overseas relationship managers was 138 as of
December 31, 2024 , an increase of 55.1% fromDecember 31, 2023 , and a decrease of 5.5% fromSeptember 30, 2024 .
Asset Management Business
Noah's asset management business is conducted through
- Total assets under management as of
December 31, 2024 remained stable atRMB151.5 billion (US$20.8 billion ), compared withRMB150.1 billion as ofSeptember 30, 2024 andRMB154.6 billion as ofDecember 31, 2023 , mainly due to exchange rate fluctuations affecting the value of overseas assets under management.
Mainland
Overseas assets under management as of
Total assets under management, categorized by investment type, are as follows:
|
Investment type |
As of |
|
|
As of |
|||||||
|
(RMB billions, except percentages) |
|||||||||||
|
Private equity |
130.1 |
86.7 % |
0.4 |
(1.0) |
131.5 |
86.8 % |
|||||
|
Public securities[14] |
9.9 |
6.6 % |
1.4 |
1.9 |
9.4 |
6.2 % |
|||||
|
Real estate |
5.5 |
3.7 % |
0.1 |
(0.6) |
6.2 |
4.1 % |
|||||
|
Multi-strategies |
4.1 |
2.7 % |
- |
0.2 |
3.9 |
2.6 % |
|||||
|
Others |
0.5 |
0.3 % |
- |
- |
0.5 |
0.3 % |
|||||
|
All Investments |
150.1 |
100.0 % |
1.9 |
0.5 |
151.5 |
100.0 % |
|||||
|
Investment type |
As of |
|
|
As of |
|||||||
|
(RMB billions, except percentages) |
|||||||||||
|
Private equity |
132.2 |
85.5 % |
2.6 |
3.3 |
131.5 |
86.8 % |
|||||
|
Public securities |
11.5 |
7.4 % |
8.9 |
11.0 |
9.4 |
6.2 % |
|||||
|
Real estate |
6.2 |
4.0 % |
0.5 |
0.5 |
6.2 |
4.1 % |
|||||
|
Multi-strategies |
4.2 |
2.8 % |
- |
0.3 |
3.9 |
2.6 % |
|||||
|
Others |
0.5 |
0.3 % |
0.1 |
0.1 |
0.5 |
0.3 % |
|||||
|
All Investments |
154.6 |
100.0 % |
12.1 |
15.2 |
151.5 |
100.0 % |
|||||
Total assets under management, categorized by geography, are as follows:
|
Mainland |
As of |
|
Allocation/ Redemption |
As of |
|||||||
|
(RMB billions, except percentages) |
|||||||||||
|
Private equity |
100.1 |
90.5 % |
- |
1.5 |
98.6 |
90.5 % |
|||||
|
Public securities |
5.5 |
5.0 % |
0.4 |
0.6 |
5.3 |
4.9 % |
|||||
|
Real estate |
2.2 |
2.0 % |
- |
- |
2.2 |
2.0 % |
|||||
|
Multi-strategies |
2.3 |
2.0 % |
- |
- |
2.3 |
2.1 % |
|||||
|
Others |
0.5 |
0.5 % |
- |
- |
0.5 |
0.5 % |
|||||
|
All Investments |
110.6 |
100.0 % |
0.4 |
2.1 |
108.9 |
100.0 % |
|||||
|
Mainland |
As of |
|
Allocation/ Redemption |
As of |
|||||||
|
(RMB billions, except percentages) |
|||||||||||
|
Private equity |
105.2 |
88.7 % |
- |
6.6 |
98.6 |
90.5 % |
|||||
|
Public securities |
7.1 |
6.0 % |
1.0 |
2.8 |
5.3 |
4.9 % |
|||||
|
Real estate |
3.2 |
2.7 % |
- |
1.0 |
2.2 |
2.0 % |
|||||
|
Multi-strategies |
2.6 |
2.2 % |
- |
0.3 |
2.3 |
2.1 % |
|||||
|
Others |
0.5 |
0.4 % |
0.1 |
0.1 |
0.5 |
0.5 % |
|||||
|
All Investments |
118.6 |
100.0 % |
1.1 |
10.8 |
108.9 |
100.0 % |
|||||
|
Overseas Investment type |
As of
|
|
Allocation/ Redemption |
As of |
|||||||
|
(RMB billions, except percentages) |
|||||||||||
|
Private equity |
30.0 |
75.9 % |
0.4 |
(2.5) |
32.9 |
77.2 % |
|||||
|
Public securities |
4.4 |
11.1 % |
1.0 |
1.3 |
4.1 |
9.6 % |
|||||
|
Real estate |
3.3 |
8.4 % |
0.1 |
(0.6) |
4.0 |
9.4 % |
|||||
|
Multi-strategies |
1.8 |
4.6 % |
- |
0.2 |
1.6 |
3.8 % |
|||||
|
All Investments |
39.5 |
100.0 % |
1.5 |
(1.6) |
42.6 |
100.0 % |
|||||
|
Overseas Investment type |
As of
|
|
Allocation/ Redemption |
As of |
|||||||
|
(RMB billions, except percentages) |
|||||||||||
|
Private equity |
27.0 |
75.1 % |
2.6 |
(3.3) |
32.9 |
77.2 % |
|||||
|
Public securities |
4.4 |
12.2 % |
7.9 |
8.2 |
4.1 |
9.6 % |
|||||
|
Real estate |
3.0 |
8.3 % |
0.5 |
(0.5) |
4.0 |
9.4 % |
|||||
|
Multi-strategies |
1.6 |
4.4 % |
- |
- |
1.6 |
3.8 % |
|||||
|
All Investments |
36.0 |
100.0 % |
11.0 |
4.4 |
42.6 |
100.0 % |
|||||
Other Businesses
Noah's other businesses mainly include providing clients with additional comprehensive services and investment products. Operating results for other businesses (under the Company's traditional segmentation) also include headquarters rental income, depreciation and amortization, as well as operating expenses.
Ms.
"We launched new internationally-focused brands during the year that will lead our efforts to not only service existing clients but also facilitate engagement with new clients in
"As we enter 2025, we are poised to build on the momentum we picked up last year where our strategic focus will be squarely on expanding our client base both domestically and internationally. The global infrastructure we are building will deepen our reach into markets with large Mandarin-speaking communities globally, significantly expanding opportunities to acquire new clients with our competitive investment solutions and renowned service standards, and will drive long-term sustainable growth going forward. We recognize that we are still in the early stages of this global expansion and place significant value on delivering sustained returns to the shareholders who join us for this journey. We are committed to sharing our success going forward and are pleased to announce that the Board has approved an annual dividend and a special dividend, which together amount to
FOURTH QUARTER 2024 FINANCIAL RESULTS[15]
Net Revenues
Net revenues for the fourth quarter of 2024 were
- Wealth Management Business
- Net revenues from one-time commissions for the fourth quarter of 2024 were
RMB133.8 million (US$18.3 million ), a 56.3% decrease from the corresponding period in 2023, primarily due to a decrease in distribution of overseas insurance products. - Net revenues from recurring service fees for the fourth quarter of 2024 were
RMB248.7 million (US$34.1 million ), a 1.8% decrease from the corresponding period in 2023. - Net revenues from performance-based income for the fourth quarter of 2024 were
RMB34.6 million (US$4.7 million ), compared withRMB0.1 million in the corresponding period of 2023, primarily due to an increase in performance-based income from public securities products. - Net revenues from other service fees for the fourth quarter of 2024 were
RMB40.2 million (US$5.5 million ), a 20.2% decrease from the corresponding period in 2023, primarily due to a decrease in the value-added services offered to high-net-worth clients.
- Net revenues from one-time commissions for the fourth quarter of 2024 were
- Asset Management Business
- Net revenues from recurring service fees for the fourth quarter of 2024 were
RMB170.4 million (US$23.3 million ), a 2.3% decrease from the corresponding period in 2023. - Net revenues from performance-based income for the fourth quarter of 2024 were
RMB14.5 million (US$2.0 million ), a 23.4% increase from the corresponding period in 2023, primarily due to an increase in performance-based income from real estate managed by Olive Asset Management.
- Net revenues from recurring service fees for the fourth quarter of 2024 were
- Other Businesses
- Net revenues for the fourth quarter of 2024 were
RMB8.8 million (US$1.2 million ), compared withRMB3.0 million in the corresponding period in 2023.
- Net revenues for the fourth quarter of 2024 were
Operating Costs and Expenses
Operating costs and expenses for the fourth quarter of 2024 were
- Operating costs and expenses for the wealth management business for the fourth quarter of 2024 were
RMB383.1 million (US$52.5 million ), a 16.7% decrease from the corresponding period in 2023, primarily due to decreases of 52.8% in selling expenses and 34.5% in general and administrative expenses and partially offset by an increase in compensation and benefits relating to new grant of restricted share units to employees. - Operating costs and expenses for the asset management business for the fourth quarter of 2024 were
RMB91.8 million (US$12.6 million ), a 1.2% increase from the corresponding period in 2023. - Operating costs and expenses for other businesses for the fourth quarter of 2024 were
RMB39.5 million (US$5.4 million ), a 38.7% increase from the corresponding period in 2023, due to an increase in recorded credit losses.
Operating Margin
Operating margin for the fourth quarter of 2024 was 21.1%, compared with 27.6% for the corresponding period in 2023.
- Operating margin for the wealth management business for the fourth quarter of 2024 was 16.3%, compared with 24.7% for the corresponding period in 2023.
- Operating margin for the asset management business for the fourth quarter of 2024 was 50.6%, compared with 51.3%% for the corresponding period in 2023.
- Loss from other businesses for the fourth quarter of 2024 was
RMB30.7 million (US$4.2 million ), compared withRMB25.5 million in the corresponding period of 2023, primarily due to an increase in provision for credit losses.
Interest Income
Interest income for the fourth quarter of 2024 was
Investment Income/loss
Investment income for the fourth quarter of 2024 was
Income Tax Expenses
Income tax expenses for the fourth quarter of 2024 were
Net Income
- Net Income
- Net income for the fourth quarter of 2024 was
RMB113.7 million (US$15.6 million ), a 46.7% decrease from the corresponding period in 2023. - Net margin for the fourth quarter of 2024 was 17.4%, compared with 26.7% for the corresponding period in 2023.
- Net income attributable to Noah shareholders for the fourth quarter of 2024 was
RMB109.8 million (US$15.0 million ), a 49.3% decrease from the corresponding period in 2023. - Net margin attributable to Noah shareholders for the fourth quarter of 2024 was 16.8%, compared with 27.1% for the corresponding period in 2023.
- Net income attributable to Noah shareholders per basic and diluted ADS for the fourth quarter of 2024 was
RMB1.56 (US$0.21 ) andRMB1.55 (US$0.21 ), respectively, compared withRMB3.12 andRMB3.12 respectively, for the corresponding period in 2023.
- Net income for the fourth quarter of 2024 was
- Non-GAAP Net Income Attributable to Noah Shareholders
- Non-GAAP net income attributable to Noah shareholders for the fourth quarter of 2024 was
RMB132.4 million (US$18.1 million ), a 43.3% decrease from the corresponding period in 2023. - Non-GAAP net margin attributable to Noah shareholders for the fourth quarter of 2024 was 20.3%, compared with 29.2% for the corresponding period in 2023.
- Non-GAAP net income attributable to Noah shareholders per diluted ADS for the fourth quarter of 2024 was
RMB1.87 (US$0.26 ), compared withRMB3.36 for the corresponding period in 2023.
- Non-GAAP net income attributable to Noah shareholders for the fourth quarter of 2024 was
FULL YEAR 2024 FINANCIAL RESULTS[16]
Net Revenues
Net revenues for the full year 2024 were
- Wealth Management Business
- Net revenues from one-time commissions for 2024 were
RMB631.7 million (US$86.5 million ), a 41.6% decrease from 2023, primarily due to a decrease in the distribution of insurance products. - Net revenues from recurring service fees for 2024 were
RMB979.3 million (US$134.2 million ), an 11.1% decrease from 2023, mainly due to a decrease in recurring service fees generated from private secondary and private equity products. - Net revenues from performance-based income for 2024 were
RMB48.7 million (US$6.7 million ), a 43.4% decrease from 2023, primarily due to a decrease in performance-based income from private equity products. - Net revenues from other service fees for 2024 were
RMB141.0 million (US$19.3 million ), a 36.2% decrease from 2024, primarily due to fewer value-added services Noah provided to its high-net-worth clients.
- Net revenues from one-time commissions for 2024 were
- Asset Management Business
- Net revenues from recurring service fees for 2024 were
RMB662.5 million (US$90.8 million ), a 7.0% decrease from 2023. - Net revenues from performance-based income for 2024 were
RMB103.7 million (US$14.2 million ), a 103.0% increase from 2023, primarily due to an increase in performance-based income from private equity products.
- Net revenues from recurring service fees for 2024 were
- Other Businesses
- Net revenues for 2024 were
RMB32.9 million (US$4.5 million ), an 11.7% decrease from 2023.
- Net revenues for 2024 were
Operating costs and expenses
Operating costs and expenses for 2024 were
- Operating costs and expenses for the wealth management business for 2024 were
RMB1,456.7 million (US$199.6 million ), a 13.4% decrease from 2023, primarily due to a decrease in selling expenses as well as compensation and benefits. - Operating costs and expenses for the asset management business for 2024 were
RMB379.5 million (US$52.0 million ), effectively flat when compared with the corresponding period in 2023. - Operating costs and expenses for other businesses for 2024 were
RMB131.0 million (US$17.9 million ), a 3.7% decrease from 2023, primarily due to a decrease in other operating expenses.
Operating Margin
Operating margin for 2024 was 24.4%, compared with 33.3% for 2023.
- Operating margin for the wealth management business for 2024 was 19.1%, compared with 32.5% for 2023.
- Operating margin for the asset management business for 2024 was 50.5%, compared with 50.5% for 2023.
- Loss from other businesses for 2024 was
RMB98.0 million (US$13.4 million ), compared with an operating loss ofRMB98.6 million for 2023.
Interest Income
Interest income for 2024 was
Investment Loss/Income
Investment income for 2024 was
Income Tax Expenses
Income tax expenses for 2024 were
Net Income
- Net Income
- Net income for 2024 was
RMB487.0 million (US$66.7 million ), a 51.3% decrease from 2023. - Net margin for 2024 was 18.7%, compared with 30.4% for 2023.
- Net income attributable to Noah shareholders for 2024 was
RMB475.4 million (US$65.1million ), a 52.9% decrease from 2023. - Net margin attributable to Noah shareholders for 2024 was 18.3%, compared with 30.6% for the corresponding period in 2023.
- Net income attributable to Noah shareholders per basic and diluted ADS for 2024 was
RMB6.78 (US$0.93 ) andRMB6.75 (US$0.92 ), respectively, compared withRMB14.53 andRMB14.53 , respectively, for the corresponding period in 2023.
- Net income for 2024 was
- Non-GAAP Net Income Attributable to Noah Shareholders
- Non-GAAP net income attributable to Noah shareholders for 2024 was
RMB550.2 million (US$75.4 million ), a 46.0% decrease from 2023. - Non-GAAP net margin attributable to Noah shareholders for 2024 was 21.2%, compared with 30.9% for the corresponding period in 2023.
- Non-GAAP net income attributable to Noah shareholders per diluted ADS for 2024 was
RMB7.81 (US$1.07 ), compared withRMB14.66 for the corresponding period in 2023.
- Non-GAAP net income attributable to Noah shareholders for 2024 was
BALANCE SHEET AND CASH FLOW
As of
Net cash inflow from the Company's operating activities during the fourth quarter of 2024 was
Net cash inflow from the Company's investing activities during the fourth quarter of 2024 was
Net cash outflow from the Company's financing activities was
ANNUAL AND SPECIAL DIVIDEND
On
|
[1] Solely for disclosure purposes, "domestic" and "overseas" as used here and throughout this press release refer to the Company's businesses conducted in mainland |
|
[2] Operates under the Noah Upright brand |
|
[3] Operates under the Gopher Asset Management brand |
|
[4] Operates under the Glory brand |
|
[5] Operates under the ARK Wealth Management brand |
|
[6] Operates under the Olive Asset Management brand |
|
[7] Operates under the Glory Family Heritage brand |
|
[8] The financial information under the segmentation adopted in Q4 2024 presented in this press release does not include a retrospective recast of the financial information of the prior year in accordance with this segmentation, as this segmentation reflects the Company's operational adjustments and organizational restructuring in 2024 and the costs and expenses in the Company's income statements could not be re-allocated retrospectively under this segmentation. |
|
[9] Noah's Non-GAAP financial measures are its corresponding GAAP financial measures excluding the effects of all forms of share-based compensation, non-cash settlement expenses or reversal and net of relevant tax impact, if any. See "Reconciliation of GAAP to Non-GAAP Results" at the end of this press release. |
|
[10] The financial information under the segmentation adopted in Q4 2024 presented in this press release does not include a retrospective recast of the financial information of the prior year in accordance with this segmentation, as this segmentation reflects the Company's operational adjustments and organizational restructuring in 2024 and the costs and expenses in the Company's income statements could not be re-allocated retrospectively under this segmentation. |
|
[11] "Active clients" for a given period refers to registered investors who purchase investment products distributed or receive services provided by us during that given period. |
|
[12] "Other products" refers to other investment products, which includes insurance products, multi-strategies products and others. |
|
[13] The asset allocation/redemption of overseas investment products includes the fluctuation result of foreign currencies exchange rate. |
|
[14] The asset allocation/redemption of public securities also includes market appreciation or depreciation. |
|
[15] To provide meaningful comparative information for investors, the quarter-to-quarter analyses presented below are based on the traditional segmentation adopted by the Company (where applicable). |
|
[16] To provide meaningful comparative information for investors, the year-to-year analyses presented below are based on the traditional segmentation adopted by the Company (where applicable). |
CONFERENCE CALL
The Company's senior management will host an earnings conference call to discuss its Q4 and full year 2024 Results and recent business activities. Details of the conference call are as follows:
|
Zoom webinar details |
|
|
Conference title |
|
|
Date/Time |
|
|
Dial in: |
|
|
– Hong Kong Toll Free: |
800-963976 |
|
– United States Toll Free: |
1-888-317-6003 |
|
– Mainland China Toll Free: |
4001-206115 |
|
– International Toll: |
1-412-317-6061 |
|
Participant Password: |
3516952 |
A telephone replay will be available starting approximately one hour after the end of the conference until
DISCUSSION ON NON-GAAP MEASURES
In addition to disclosing financial results prepared in accordance with
The non-GAAP financial measures disclosed by the Company should not be considered a substitute for financial measures prepared in accordance with
When evaluating the Company's operating performance in the periods presented, management reviewed the foregoing non-GAAP net income attributable to Noah shareholders and per diluted ADS and non-GAAP net margin attributable to Noah shareholders to supplement
ABOUT
In 2024, Noah distributed
Noah's domestic and overseas wealth management business primarily distributes private equity, public securities and insurance products denominated in RMB and other currencies. Noah's network covers major cities in mainland
For more information, please visit Noah at ir.noahgroup.com.
FOREIGN CURRENCY TRANSLATION
In this announcement, the unaudited financial results for the fourth quarter of 2024 and audited financial results for the full year ended
SAFE HARBOR STATEMENT
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the
____________________________________
-- FINANCIAL AND OPERATIONAL TABLES FOLLOW --
|
|
||||||
|
Condensed Consolidated Balance Sheets |
||||||
|
As of |
||||||
|
|
|
|
||||
|
2024 |
2024 |
2024 |
||||
|
(unaudited) |
(Audited) |
(Audited) |
||||
|
RMB'000 |
RMB'000 |
USD'000 |
||||
|
Assets |
||||||
|
Current assets: |
||||||
|
Cash and cash equivalents |
3,435,758 |
3,822,339 |
523,658 |
|||
|
Restricted cash |
5,786 |
8,696 |
1,191 |
|||
|
Short-term investments |
1,297,914 |
1,274,609 |
174,621 |
|||
|
Accounts receivable, net |
460,076 |
473,490 |
64,868 |
|||
|
Amounts due from related parties |
468,264 |
499,524 |
68,435 |
|||
|
Loans receivable, net |
179,089 |
169,108 |
23,168 |
|||
|
Other current assets |
246,451 |
226,965 |
31,091 |
|||
|
Total current assets |
6,093,338 |
6,474,731 |
887,032 |
|||
|
Long-term investments, net |
960,572 |
971,099 |
133,040 |
|||
|
Investment in affiliates |
1,404,501 |
1,373,156 |
188,122 |
|||
|
Property and equipment, net |
2,395,438 |
2,382,247 |
326,367 |
|||
|
Operating lease right-of-use assets, net |
121,435 |
121,115 |
16,593 |
|||
|
Deferred tax assets |
400,447 |
319,206 |
43,731 |
|||
|
Other non-current assets |
145,394 |
137,291 |
18,809 |
|||
|
Total Assets |
11,521,125 |
11,778,845 |
1,613,694 |
|||
|
Liabilities and Equity |
||||||
|
Current liabilities: |
||||||
|
Accrued payroll and welfare expenses |
270,282 |
412,730 |
56,544 |
|||
|
Income tax payable |
130,136 |
63,892 |
8,753 |
|||
|
Deferred revenues |
76,867 |
72,259 |
9,899 |
|||
|
Contingent liabilities |
459,436 |
476,107 |
65,226 |
|||
|
Other current liabilities |
437,260 |
404,288 |
55,387 |
|||
|
Total current liabilities |
1,373,981 |
1,429,276 |
195,809 |
|||
|
Deferred tax liabilities |
243,466 |
246,093 |
33,715 |
|||
|
Operating lease liabilities, non-current |
77,652 |
75,725 |
10,374 |
|||
|
Other non-current liabilities |
22,985 |
15,011 |
2,056 |
|||
|
Total Liabilities |
1,718,084 |
1,766,105 |
241,954 |
|||
|
Equity |
9,803,041 |
10,012,740 |
1,371,740 |
|||
|
Total Liabilities and Equity |
11,521,125 |
11,778,845 |
1,613,694 |
|||
|
|
|||||||
|
Condensed Consolidated Income Statements |
|||||||
|
(unaudited) |
|||||||
|
Three months ended |
|||||||
|
|
|
|
Change |
||||
|
2023 |
2024 |
2024 |
|||||
|
Revenues: |
RMB'000 |
RMB'000 |
USD'000 |
||||
|
Revenues from others: |
|||||||
|
One-time commissions |
303,460 |
131,086 |
17,959 |
(56.8 %) |
|||
|
Recurring service fees |
167,109 |
158,733 |
21,746 |
(5.0 %) |
|||
|
Performance-based income |
146 |
34,824 |
4,771 |
23752.1 % |
|||
|
Other service fees |
59,244 |
52,434 |
7,183 |
(11.5 %) |
|||
|
Total revenues from others |
529,959 |
377,077 |
51,659 |
(28.8 %) |
|||
|
Revenues from funds |
|||||||
|
One-time commissions |
4,455 |
4,318 |
592 |
(3.1 %) |
|||
|
Recurring service fees |
262,363 |
261,904 |
35,881 |
(0.20 %) |
|||
|
Performance-based income |
11,762 |
14,490 |
1,985 |
23.2 % |
|||
|
Total revenues from funds |
278,580 |
280,712 |
38,458 |
0.8 % |
|||
|
Total revenues |
808,539 |
657,789 |
90,117 |
(18.6 %) |
|||
|
Less: VAT related surcharges |
(9,031) |
(5,882) |
(806) |
(34.9 %) |
|||
|
Net revenues |
799,508 |
651,907 |
89,311 |
(18.5 %) |
|||
|
Operating costs and expenses: |
|||||||
|
Compensation and benefits |
|||||||
|
Relationship manager |
(140,673) |
(149,641) |
(20,501) |
6.4 % |
|||
|
Others |
(160,077) |
(204,031) |
(27,953) |
27.5 % |
|||
|
Total compensation and |
(300,750) |
(353,672) |
(48,454) |
17.6 % |
|||
|
Selling expenses |
(157,399) |
(78,877) |
(10,806) |
(49.9 %) |
|||
|
General and administrative |
(98,637) |
(73,483) |
(10,067) |
(25.5 %) |
|||
|
Reversal of (provision for) |
1,025 |
(18,894) |
(2,588) |
(1943.3 %) |
|||
|
Other operating expenses |
(25,649) |
(17,198) |
(2,356) |
(32.9 %) |
|||
|
Government grants |
2,626 |
27,791 |
3,807 |
958.30 % |
|||
|
Total operating costs and |
(578,784) |
(514,333) |
(70,464) |
(11.1 %) |
|||
|
Income from operations |
220,724 |
137,574 |
18,847 |
(37.7 %) |
|||
|
Other income (expense): |
|||||||
|
Interest income |
44,389 |
38,563 |
5,283 |
(13.1 %) |
|||
|
Investment (loss) income |
(53,567) |
18,233 |
2,498 |
N.A. |
|||
|
Settlement reversal |
- |
978 |
134 |
N.A. |
|||
|
Contingent litigation reversal |
- |
14,000 |
1,918 |
N.A. |
|||
|
Other (expense) income |
(16,933) |
43,829 |
6,005 |
N.A. |
|||
|
Total other (expense) income |
(26,111) |
115,603 |
15,838 |
N.A. |
|||
|
Income before taxes and |
194,613 |
253,177 |
34,685 |
30.1 % |
|||
|
Income tax expense |
(34,068) |
(96,612) |
(13,236) |
183.6 % |
|||
|
Income (loss) from equity in |
52,795 |
(42,884) |
(5,875) |
N.A. |
|||
|
Net income |
213,340 |
113,681 |
15,574 |
(46.7 %) |
|||
|
Less: net (loss) income |
(3,190) |
3,930 |
538 |
N.A. |
|||
|
Net income attributable to |
216,530 |
109,751 |
15,036 |
(49.3 %) |
|||
|
Income per ADS, basic |
3.12 |
1.56 |
0.21 |
(50.0 %) |
|||
|
Income per ADS, diluted |
3.12 |
1.55 |
0.21 |
(50.3 %) |
|||
|
Margin analysis: |
|||||||
|
Operating margin |
27.6 % |
21.1 % |
21.1 % |
||||
|
Net margin |
26.7 % |
17.4 % |
17.4 % |
||||
|
Weighted average ADS |
|||||||
|
Basic |
69,487,210 |
70,296,590 |
70,296,590 |
||||
|
Diluted |
69,500,978 |
70,901,802 |
70,901,802 |
||||
|
ADS equivalent outstanding at |
65,261,465 |
66,078,707 |
66,078,707 |
||||
|
[1] Assumes all outstanding ordinary shares are represented by ADSs. Five ordinary share represents one |
|||||||
|
|
|||||||
|
Condensed Consolidated Income Statements |
|||||||
|
(Audited) |
|||||||
|
Twelve months ended |
|||||||
|
|
|
|
Change |
||||
|
2023 |
2024 |
2024 |
|||||
|
Revenues: |
RMB'000 |
RMB'000 |
USD'000 |
||||
|
Revenues from others: |
|||||||
|
One-time commissions |
1,072,838 |
614,258 |
84,153 |
(42.7 %) |
|||
|
Recurring service fees |
707,580 |
631,505 |
86,516 |
(10.8 %) |
|||
|
Performance-based income |
16,344 |
47,841 |
6,554 |
192.7 % |
|||
|
Other service fees |
270,579 |
186,108 |
25,497 |
(31.2 %) |
|||
|
Total revenues from others |
2,067,341 |
1,479,712 |
202,720 |
(28.4 %) |
|||
|
Revenues from funds |
|||||||
|
One-time commissions |
16,365 |
21,288 |
2,916 |
30.1 % |
|||
|
Recurring service fees |
1,112,850 |
1,015,436 |
139,114 |
(8.8 %) |
|||
|
Performance-based income |
121,265 |
104,898 |
14,371 |
(13.5 %) |
|||
|
Total revenues from funds |
1,250,480 |
1,141,622 |
156,401 |
(8.7 %) |
|||
|
Total revenues |
3,317,821 |
2,621,334 |
359,121 |
(21.0 %) |
|||
|
Less: VAT related surcharges |
(23,125) |
(20,352) |
(2,788) |
(12.0 %) |
|||
|
Net revenues |
3,294,696 |
2,600,982 |
356,333 |
(21.1 %) |
|||
|
Operating costs and expenses: |
|||||||
|
Compensation and benefits |
|||||||
|
Relationship manager |
(655,460) |
(562,523) |
(77,065) |
(14.2 %) |
|||
|
Others |
(801,293) |
(786,928) |
(107,809) |
(1.8 %) |
|||
|
Total compensation and |
(1,456,753) |
(1,349,451) |
(184,874) |
(7.4 %) |
|||
|
Selling expenses |
(485,778) |
(269,038) |
(36,858) |
(44.6 %) |
|||
|
General and administrative |
(275,727) |
(296,751) |
(40,655) |
7.6 % |
|||
|
Reversal of (provision for) |
7,028 |
(23,882) |
(3,272) |
N.A. |
|||
|
Other operating expenses |
(112,506) |
(93,210) |
(12,770) |
(17.2 %) |
|||
|
Government grants |
126,955 |
65,239 |
8,938 |
(48.6 %) |
|||
|
Total operating costs and |
(2,196,781) |
(1,967,093) |
(269,491) |
(10.5 %) |
|||
|
Income from operations |
1,097,915 |
633,889 |
86,842 |
(42.3 %) |
|||
|
Other income (expense): |
|||||||
|
Interest income |
161,926 |
155,751 |
21,338 |
(3.8 %) |
|||
|
Investment (loss) income |
(61,486) |
50,152 |
6,871 |
N.A. |
|||
|
Settlement reversal |
- |
12,454 |
1,706 |
N.A. |
|||
|
Contingent litigation reversal |
- |
14,000 |
1,918 |
N.A. |
|||
|
Other income |
10,892 |
1,359 |
186 |
(87.5 %) |
|||
|
Total other income |
111,332 |
233,716 |
32,019 |
109.9 % |
|||
|
Income before taxes and |
1,209,247 |
867,605 |
118,861 |
(28.3 %) |
|||
|
Income tax expense |
(262,360) |
(268,591) |
(36,797) |
2.4 % |
|||
|
Income (loss) from equity in |
54,128 |
(112,010) |
(15,345) |
N.A. |
|||
|
Net income |
1,001,015 |
487,004 |
66,719 |
(51.3 %) |
|||
|
Less: net (loss) income |
(8,479) |
11,559 |
1,584 |
N.A. |
|||
|
Net income attributable to |
1,009,494 |
475,445 |
65,135 |
(52.9 %) |
|||
|
Income per ADS, basic |
14.53 |
6.78 |
0.93 |
(53.3 %) |
|||
|
Income per ADS, diluted |
14.53 |
6.75 |
0.92 |
(53.5 %) |
|||
|
Margin analysis: |
|||||||
|
Operating margin |
33.3 % |
24.4 % |
24.4 % |
||||
|
Net margin |
30.4 % |
18.7 % |
18.7 % |
||||
|
Weighted average ADS |
|||||||
|
Basic |
69,473,972 |
70,169,529 |
70,169,529 |
||||
|
Diluted |
69,484,516 |
70,470,251 |
70,470,251 |
||||
|
ADS equivalent outstanding at |
65,261,465 |
66,078,707 |
|||||
|
[1] Assumes all outstanding ordinary shares are represented by ADSs. Five ordinary share represents one |
|||||||
|
|
|||||||||||
|
Condensed Comprehensive Income Statements |
|||||||||||
|
(unaudited) |
|||||||||||
|
Three months ended |
|||||||||||
|
|
|
|
Change |
||||||||
|
2023 |
2024 |
2024 |
|||||||||
|
RMB'000 |
RMB'000 |
USD'000 |
|||||||||
|
Net income |
213,340 |
113,681 |
15,574 |
(46.7 %) |
|||||||
|
Other comprehensive (loss) income, net of |
|||||||||||
|
Foreign currency translation adjustments |
(68,333) |
121,470 |
16,641 |
N.A. |
|||||||
|
Comprehensive income |
145,007 |
235,151 |
32,215 |
62.2 % |
|||||||
|
Less: Comprehensive (loss) income |
(3,287) |
3,918 |
537 |
N.A. |
|||||||
|
Comprehensive income attributable to Noah |
148,294 |
231,233 |
31,678 |
55.9 % |
|||||||
|
|
|||||||
|
Condensed Comprehensive Income Statements |
|||||||
|
(Audited) |
|||||||
|
Twelve months ended |
|||||||
|
|
|
|
Change |
||||
|
2023 |
2024 |
2024 |
|||||
|
RMB'000 |
RMB'000 |
USD'000 |
|||||
|
Net income |
1,001,015 |
487,004 |
66,719 |
(51.3 %) |
|||
|
Other comprehensive income, net of |
|||||||
|
Foreign currency translation |
76,990 |
112,131 |
15,362 |
45.6 % |
|||
|
Comprehensive income |
1,078,005 |
599,135 |
82,081 |
(44.4 %) |
|||
|
Less: Comprehensive (loss) income |
(8,651) |
11,758 |
1,611 |
N.A. |
|||
|
Comprehensive income attributable to |
1,086,656 |
587,377 |
80,470 |
(45.9 %) |
|||
|
|
||||||
|
Supplemental Information |
||||||
|
(unaudited) |
||||||
|
As of |
||||||
|
|
|
Change |
||||
|
2023 |
2024 |
|||||
|
Number of registered clients |
455,827 |
462,049 |
1.4 % |
|||
|
Three months ended |
||||||
|
|
|
Change |
||||
|
2023 |
2024 |
|||||
|
(in millions of RMB, except number of active clients and |
||||||
|
Number of active clients |
9,033 |
8,862 |
(1.9 %) |
|||
|
Transaction value: |
||||||
|
Private equity products |
717 |
1,255 |
74.9 % |
|||
|
Private secondary products |
4,153 |
4,732 |
14.0 % |
|||
|
Mutual fund products |
10,901 |
9,810 |
(10.0 %) |
|||
|
Other products |
764 |
454 |
(40.6 %) |
|||
|
Total transaction value |
16,535 |
16,251 |
(1.7 %) |
|||
|
Twelve months ended |
||||||
|
|
|
Change |
||||
|
2023 |
2024 |
|||||
|
(in millions of RMB, except number of active clients and |
||||||
|
Number of active clients |
22,453 |
17,210 |
(23.4 %) |
|||
|
Transaction value: |
||||||
|
Private equity products |
3,330 |
4,775 |
43.4 % |
|||
|
Private secondary products |
18,403 |
16,201 |
(12.0 %) |
|||
|
Mutual fund products |
47,837 |
39,573 |
(17.3 %) |
|||
|
Other products |
4,486 |
3,263 |
(27.3 %) |
|||
|
Total transaction value |
74,056 |
63,811 |
(13.8 %) |
|||
|
|
||||||||||||||||
|
Segment Condensed Income Statements |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
Three months ended |
||||||||||||||||
|
Domestic public securities |
Domestic asset management |
Domestic insurance |
Overseas wealth management |
Overseas asset management |
Overseas insurance and comprehensive services |
Headquarters |
Total |
|||||||||
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|||||||||
|
Revenues: |
||||||||||||||||
|
Revenues from others |
||||||||||||||||
|
One-time commissions |
10,448 |
55 |
3,971 |
92,234 |
3,166 |
21,212 |
- |
131,086 |
||||||||
|
Recurring service fees |
92,505 |
41,895 |
- |
7,237 |
16,887 |
- |
209 |
158,733 |
||||||||
|
Performance-based income |
29,740 |
4,908 |
- |
- |
176 |
- |
- |
34,824 |
||||||||
|
Other service fees |
- |
- |
- |
24,823 |
- |
10,638 |
16,973 |
52,434 |
||||||||
|
Total revenues from others |
132,693 |
46,858 |
3,971 |
124,294 |
20,229 |
31,850 |
17,182 |
377,077 |
||||||||
|
Revenues from funds Gopher/Olive manages |
||||||||||||||||
|
One-time commissions |
2,889 |
- |
- |
1,000 |
429 |
- |
- |
4,318 |
||||||||
|
Recurring service fees |
12,207 |
145,406 |
- |
31,287 |
73,004 |
- |
- |
261,904 |
||||||||
|
Performance-based income |
51 |
6,712 |
- |
- |
7,727 |
- |
- |
14,490 |
||||||||
|
Total revenues from funds Gopher/Olive manages |
15,147 |
152,118 |
- |
32,287 |
81,160 |
- |
- |
280,712 |
||||||||
|
Total revenues |
147,840 |
198,976 |
3,971 |
156,581 |
101,389 |
31,850 |
17,182 |
657,789 |
||||||||
|
Less: VAT related surcharges |
(1,605) |
-271 |
(26) |
- |
- |
- |
(3,980) |
(5,882) |
||||||||
|
Net revenues |
146,235 |
198,705 |
3,945 |
156,581 |
101,389 |
31,850 |
13,202 |
651,907 |
||||||||
|
Operating costs and expenses: |
||||||||||||||||
|
Compensation and benefits |
||||||||||||||||
|
Relationship managers |
(29,268) |
(22,172) |
(4,435) |
(80,851) |
(8,375) |
(4,540) |
- |
(149,641) |
||||||||
|
Others |
(8,645) |
(15,709) |
(7,520) |
(29,584) |
(13,843) |
(11,468) |
(117,262) |
(204,031) |
||||||||
|
Total compensation and |
(37,913) |
(37,881) |
(11,955) |
(110,435) |
(22,218) |
(16,008) |
(117,262) |
(353,672) |
||||||||
|
Selling expenses |
(2,689) |
(3,493) |
(1,100) |
(26,829) |
(3,545) |
(5,036) |
(36,185) |
(78,877) |
||||||||
|
General and administrative expenses |
(535) |
(5,022) |
(2,963) |
(2,314) |
(1,322) |
(3,497) |
(57,830) |
(73,483) |
||||||||
|
Provision for credit losses |
- |
- |
- |
- |
- |
(1,912) |
(16,982) |
(18,894) |
||||||||
|
Other operating expenses |
(681) |
(512) |
(430) |
- |
- |
(4,122) |
(11,453) |
(17,198) |
||||||||
|
Government grants |
8,689 |
6,135 |
470 |
- |
- |
- |
12,497 |
27,791 |
||||||||
|
Total operating costs and expenses |
(33,129) |
(40,773) |
(15,978) |
(139,578) |
(27,085) |
(30,575) |
(227,215) |
(514,333) |
||||||||
|
Income (loss) from |
113,106 |
157,932 |
(12,033) |
17,003 |
74,304 |
1,275 |
(214,013) |
137,574 |
||||||||
|
|
||||||||||||||||
|
Segment Condensed Income Statements |
||||||||||||||||
|
(Audited) |
||||||||||||||||
|
Twelve months ended |
||||||||||||||||
|
Domestic public |
Domestic asset |
Domestic |
Overseas wealth |
Overseas asset |
Overseas insurance |
Headquarters |
Total |
|||||||||
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|||||||||
|
Revenues: |
||||||||||||||||
|
Revenues from others |
||||||||||||||||
|
One-time commissions |
18,619 |
1,354 |
43,204 |
435,937 |
14,785 |
100,359 |
- |
614,258 |
||||||||
|
Recurring service fees |
365,992 |
188,545 |
- |
22,694 |
52,952 |
- |
1,322 |
631,505 |
||||||||
|
Performance-based income |
38,058 |
4,908 |
- |
- |
4,875 |
- |
- |
47,841 |
||||||||
|
Other service fees |
- |
- |
- |
89,846 |
- |
38,507 |
57,755 |
186,108 |
||||||||
|
Total revenues from others |
422,669 |
194,807 |
43,204 |
548,477 |
72,612 |
138,866 |
59,077 |
1,479,712 |
||||||||
|
Revenues from funds Gopher/Olive manages |
||||||||||||||||
|
One-time commissions |
13,358 |
- |
- |
5,551 |
2,379 |
- |
- |
21,288 |
||||||||
|
Recurring service fees |
56,441 |
556,742 |
- |
120,669 |
281,584 |
- |
- |
1,015,436 |
||||||||
|
Performance-based income |
1,301 |
21,659 |
- |
- |
81,938 |
- |
- |
104,898 |
||||||||
|
Total revenues from funds |
71,100 |
578,401 |
- |
126,220 |
365,901 |
- |
- |
1,141,622 |
||||||||
|
Total revenues |
493,769 |
773,208 |
43,204 |
674,697 |
438,513 |
138,866 |
59,077 |
2,621,334 |
||||||||
|
Less: VAT related surcharges |
(5,017) |
(1,101) |
(337) |
- |
- |
- |
(13,897) |
-20,352 |
||||||||
|
Net revenues |
488,752 |
772,107 |
42,867 |
674,697 |
438,513 |
138,866 |
45,180 |
2,600,982 |
||||||||
|
Operating costs and expenses: |
||||||||||||||||
|
Compensation and benefits |
||||||||||||||||
|
Relationship managers |
(128,189) |
(71,316) |
(53,904) |
(294,973) |
(3,730) |
(10,411) |
- |
(562,523) |
||||||||
|
Others |
(42,730) |
(80,182) |
(41,280) |
(154,506) |
(55,104) |
(46,253) |
(366,873) |
(786,928) |
||||||||
|
Total compensation and |
(170,919) |
(151,498) |
(95,184) |
(449,479) |
(58,834) |
(56,664) |
(366,873) |
(1,349,451) |
||||||||
|
Selling expenses |
(8,429) |
(10,574) |
(5,599) |
(106,175) |
(22,321) |
(12,177) |
(103,763) |
(269,038) |
||||||||
|
General and administrative |
(2,012) |
(12,807) |
(23,696) |
(13,589) |
(3,759) |
(7,307) |
(233,581) |
(296,751) |
||||||||
|
Provision for credit losses |
(88) |
(10,083) |
- |
- |
- |
(7,307) |
(6,404) |
(23,882) |
||||||||
|
Other operating expenses |
(1,771) |
(23,829) |
(449) |
- |
- |
(9,944) |
(57,217) |
(93,210) |
||||||||
|
Government grants |
13,448 |
10,796 |
479 |
- |
- |
- |
40,516 |
65,239 |
||||||||
|
Total operating costs and |
(169,771) |
(197,995) |
(124,449) |
(569,243) |
(84,914) |
(93,399) |
(727,322) |
(1,967,093) |
||||||||
|
Income (loss) from operations |
318,981 |
574,112 |
(81,582) |
105,454 |
353,599 |
45,467 |
(682,142) |
633,889 |
||||||||
|
|
|||||||
|
Segment Condensed Income Statements |
|||||||
|
(unaudited) |
|||||||
|
Three months ended |
|||||||
|
Wealth Management Business |
Asset Management Business |
Other Businesses |
Total |
||||
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
||||
|
Revenues: |
|||||||
|
Revenues from others |
|||||||
|
One-time commissions |
131,086 |
- |
- |
131,086 |
|||
|
Recurring service fees |
158,733 |
- |
- |
158,733 |
|||
|
Performance-based income |
34,824 |
- |
- |
34,824 |
|||
|
Other service fees |
40,451 |
- |
11,983 |
52,434 |
|||
|
Total revenues from others |
365,094 |
- |
11,983 |
377,077 |
|||
|
Revenues from funds Gopher/Olive |
|||||||
|
One-time commissions |
3,422 |
896 |
- |
4,318 |
|||
|
Recurring service fees |
91,264 |
170,640 |
- |
261,904 |
|||
|
Performance-based income |
- |
14,490 |
- |
14,490 |
|||
|
Total revenues from funds |
94,686 |
186,026 |
- |
280,712 |
|||
|
Total revenues |
459,780 |
186,026 |
11,983 |
657,789 |
|||
|
Less: VAT related surcharges |
(2,397) |
(271) |
(3,214) |
(5,882) |
|||
|
Net revenues |
457,383 |
185,755 |
8,769 |
651,907 |
|||
|
Operating costs and expenses: |
|||||||
|
Compensation and benefits |
|||||||
|
Relationship managers |
(140,276) |
(9,365) |
- |
(149,641) |
|||
|
Others |
(136,829) |
(56,279) |
(10,923) |
(204,031) |
|||
|
Total compensation and benefits |
(277,105) |
(65,644) |
(10,923) |
(353,672) |
|||
|
Selling expenses |
(56,588) |
(10,871) |
(11,418) |
(78,877) |
|||
|
General and administrative |
(41,706) |
(20,334) |
(11,443) |
(73,483) |
|||
|
Provision for credit losses |
(15,724) |
(577) |
(2,593) |
(18,894) |
|||
|
Other operating expenses |
(13,576) |
(465) |
(3,157) |
(17,198) |
|||
|
Government grants |
21,645 |
6,135 |
11 |
27,791 |
|||
|
Total operating costs and expenses |
(383,054) |
(91,756) |
(39,523) |
(514,333) |
|||
|
Income (loss) from operations |
74,329 |
93,999 |
(30,754) |
137,574 |
|||
|
|
|||||||
|
Segment Condensed Income Statements |
|||||||
|
(unaudited) |
|||||||
|
Three months ended |
|||||||
|
Wealth Management Business |
Asset Management Business |
Other Businesses |
Total |
||||
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
||||
|
Revenues: |
|||||||
|
Revenues from others |
|||||||
|
One-time commissions |
303,460 |
- |
- |
303,460 |
|||
|
Recurring service fees |
167,109 |
- |
- |
167,109 |
|||
|
Performance-based income |
146 |
- |
- |
146 |
|||
|
Other service fees |
50,644 |
- |
8,600 |
59,244 |
|||
|
Total revenues from others |
521,359 |
- |
8,600 |
529,959 |
|||
|
Revenues from funds Gopher manages |
|||||||
|
One-time commissions |
4,350 |
105 |
- |
4,455 |
|||
|
Recurring service fees |
87,399 |
174,964 |
- |
262,363 |
|||
|
Performance-based income |
- |
11,762 |
- |
11,762 |
|||
|
Total revenues from funds Gopher |
91,749 |
186,831 |
- |
278,580 |
|||
|
Total revenues |
613,108 |
186,831 |
8,600 |
808,539 |
|||
|
Less: VAT related surcharges |
(2,778) |
(650) |
(5,603) |
(9,031) |
|||
|
Net revenues |
610,330 |
186,181 |
2,997 |
799,508 |
|||
|
Operating costs and expenses: |
|||||||
|
Compensation and benefits |
|||||||
|
Relationship managers |
(132,666) |
(8,007) |
- |
(140,673) |
|||
|
Others |
(127,236) |
(24,783) |
(8,058) |
(160,077) |
|||
|
Total compensation and benefits |
(259,902) |
(32,790) |
(8,058) |
(300,750) |
|||
|
Selling expenses |
(119,891) |
(27,974) |
(9,534) |
(157,399) |
|||
|
General and administrative |
(63,627) |
(27,058) |
(7,952) |
(98,637) |
|||
|
Provision for (reversal of) credit |
(2,897) |
(1,429) |
5,351 |
1,025 |
|||
|
Other operating expenses |
(15,790) |
(1,562) |
(8,297) |
(25,649) |
|||
|
Government grants |
2,502 |
124 |
- |
2,626 |
|||
|
Total operating costs and expenses |
(459,605) |
(90,689) |
(28,490) |
(578,784) |
|||
|
Income (loss) from operations |
150,725 |
95,492 |
(25,493) |
220,724 |
|||
|
|
||||||||
|
Segment Condensed Income Statements |
||||||||
|
(Audited) |
||||||||
|
Twelve months ended |
||||||||
|
Wealth Management |
Asset Management |
Other |
Total |
|||||
|
Business |
Business |
Businesses |
||||||
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|||||
|
Revenues: |
||||||||
|
Revenues from others |
||||||||
|
One-time commissions |
614,258 |
- |
- |
614,258 |
||||
|
Recurring service fees |
631,505 |
- |
- |
631,505 |
||||
|
Performance-based income |
47,841 |
- |
- |
47,841 |
||||
|
Other service fees |
141,631 |
- |
44,477 |
186,108 |
||||
|
Total revenues from others |
1,435,235 |
- |
44,477 |
1,479,712 |
||||
|
Revenues from funds Gopher/Olive |
||||||||
|
One-time commissions |
20,110 |
1,178 |
- |
21,288 |
||||
|
Recurring service fees |
351,998 |
663,438 |
- |
1,015,436 |
||||
|
Performance-based income |
1,089 |
103,809 |
- |
104,898 |
||||
|
Total revenues from funds |
373,197 |
768,425 |
- |
1,141,622 |
||||
|
Total revenues |
1,808,432 |
768,425 |
44,477 |
2,621,334 |
||||
|
Less: VAT related surcharges |
(7,726) |
(1,081) |
(11,545) |
-20,352 |
||||
|
Net revenues |
1,800,706 |
767,344 |
32,932 |
2,600,982 |
||||
|
Operating costs and expenses: |
||||||||
|
Compensation and benefits |
||||||||
|
Relationship managers |
(531,172) |
(31,351) |
- |
(562,523) |
||||
|
Others |
(534,031) |
(213,668) |
(39,229) |
(786,928) |
||||
|
Total compensation and benefits |
(1,065,203) |
(245,019) |
(39,229) |
(1,349,451) |
||||
|
Selling expenses |
(195,830) |
(46,811) |
(26,397) |
(269,038) |
||||
|
General and administrative |
(184,688) |
(70,795) |
(41,268) |
(296,751) |
||||
|
Provision for (reversal of) credit |
(22,157) |
(3,698) |
1,973 |
(23,882) |
||||
|
Other operating expenses |
(43,107) |
(23,948) |
(26,155) |
(93,210) |
||||
|
Government grants |
54,324 |
10,797 |
118 |
65,239 |
||||
|
Total operating costs and expenses |
(1,456,661) |
(379,474) |
(130,958) |
(1,967,093) |
||||
|
Income (loss) from operations |
344,045 |
387,870 |
(98,026) |
633,889 |
||||
|
|
||||||||
|
Segment Condensed Income Statements |
||||||||
|
(Audited) |
||||||||
|
Twelve months ended |
||||||||
|
Wealth Management |
Asset Management |
Other |
Total |
|||||
|
Business |
Business |
Businesses |
||||||
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|||||
|
Revenues: |
||||||||
|
Revenues from others |
||||||||
|
One-time commissions |
1,072,838 |
- |
- |
1,072,838 |
||||
|
Recurring service fees |
707,580 |
- |
- |
707,580 |
||||
|
Performance-based income |
16,344 |
- |
- |
16,344 |
||||
|
Other service fees |
221,917 |
- |
48,662 |
270,579 |
||||
|
Total revenues from others |
2,018,679 |
- |
48,662 |
2,067,341 |
||||
|
Revenues from funds Gopher |
||||||||
|
One-time commissions |
13,732 |
2,633 |
- |
16,365 |
||||
|
Recurring service fees |
398,226 |
714,624 |
- |
1,112,850 |
||||
|
Performance-based income |
69,977 |
51,288 |
- |
121,265 |
||||
|
Total revenues from funds Gopher |
481,935 |
768,545 |
- |
1,250,480 |
||||
|
Total revenues |
2,500,614 |
768,545 |
48,662 |
3,317,821 |
||||
|
Less: VAT related surcharges |
(9,365) |
(2,374) |
(11,386) |
(23,125) |
||||
|
Net revenues |
2,491,249 |
766,171 |
37,276 |
3,294,696 |
||||
|
Operating costs and expenses: |
||||||||
|
Compensation and benefits |
||||||||
|
Relationship managers |
(631,082) |
(24,378) |
- |
(655,460) |
||||
|
Others |
(544,804) |
(224,308) |
(32,181) |
(801,293) |
||||
|
Total compensation and benefits |
(1,175,886) |
(248,686) |
(32,181) |
(1,456,753) |
||||
|
Selling expenses |
(370,861) |
(88,827) |
(26,090) |
(485,778) |
||||
|
General and administrative |
(193,248) |
(59,367) |
(23,112) |
(275,727) |
||||
|
Provision for (reversal of) credit |
(910) |
(921) |
8,859 |
7,028 |
||||
|
Other operating expenses |
(44,042) |
(3,348) |
(65,116) |
(112,506) |
||||
|
Government grants |
103,597 |
21,638 |
1,720 |
126,955 |
||||
|
Total operating costs and expenses |
(1,681,350) |
(379,511) |
(135,920) |
(2,196,781) |
||||
|
Income (loss) from operations |
809,899 |
386,660 |
(98,644) |
1,097,915 |
||||
|
|
|||||||
|
Supplement Revenue Information by Geography |
|||||||
|
(unaudited) |
|||||||
|
Three months ended |
|||||||
|
Wealth Management Business |
Asset Management Business |
Other Businesses |
Total |
||||
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
||||
|
Revenues: |
|||||||
|
Mainland |
252,351 |
103,635 |
11,983 |
367,969 |
|||
|
Overseas |
207,429 |
82,391 |
- |
289,820 |
|||
|
Total revenues |
459,780 |
186,026 |
11,983 |
657,789 |
|||
|
|
|||||||
|
Supplement Revenue Information by Geography |
|||||||
|
(unaudited) |
|||||||
|
Three months ended |
|||||||
|
Wealth Management |
Asset Management |
Other |
Total |
||||
|
Business |
Business |
Businesses |
|||||
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
||||
|
Revenues: |
|||||||
|
Mainland China |
262,775 |
110,975 |
8,600 |
382,350 |
|||
|
Overseas |
350,333 |
75,856 |
- |
426,189 |
|||
|
Total revenues |
613,108 |
186,831 |
8,600 |
808,539 |
|||
|
|
|||||||
|
Supplement Revenue Information by Geography |
|||||||
|
(Audited) |
|||||||
|
Twelve months ended |
|||||||
|
Wealth Management |
Asset Management |
Other |
Total |
||||
|
Business |
Business |
Businesses |
|||||
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
||||
|
Revenues: |
|||||||
|
Mainland China |
932,127 |
392,654 |
44,477 |
1,369,258 |
|||
|
Overseas |
876,305 |
375,771 |
- |
1,252,076 |
|||
|
Total revenues |
1,808,432 |
768,425 |
44,477 |
2,621,334 |
|||
|
|
|||||||
|
Supplement Revenue Information by Geography |
|||||||
|
(Audited) |
|||||||
|
Twelve months ended |
|||||||
|
Wealth Management |
Asset Management |
Other |
Total |
||||
|
Business |
Business |
Businesses |
|||||
|
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
||||
|
Revenues: |
|||||||
|
Mainland China |
1,366,538 |
469,193 |
48,662 |
1,884,393 |
|||
|
Overseas |
1,134,076 |
299,352 |
- |
1,433,428 |
|||
|
Total revenues |
2,500,614 |
768,545 |
48,662 |
3,317,821 |
|||
|
|
||||||
|
Supplement Revenue Information by Product Types |
||||||
|
(unaudited) |
||||||
|
Three months ended |
||||||
|
|
|
Change |
||||
|
2023 |
2024 |
|||||
|
(in thousands of RMB, except percentages) |
||||||
|
Mainland China: |
||||||
|
Public securities |
121,133 |
147,840 |
22.0 % |
|||
|
Private equity products |
196,088 |
198,976 |
1.5 % |
|||
|
Insurance products |
49,673 |
3,971 |
(92.0 %) |
|||
|
Others |
15,456 |
17,182 |
11.2 % |
|||
|
Subtotal |
382,350 |
367,969 |
(3.8 %) |
|||
|
Overseas: |
||||||
|
Investment products [2] |
131,016 |
140,621 |
7.3 % |
|||
|
Insurance products |
248,027 |
106,058 |
(57.2 %) |
|||
|
Online business [3] |
3,218 |
9,782 |
204.0 % |
|||
|
Others |
43,928 |
33,359 |
(24.1 %) |
|||
|
Subtotal |
426,189 |
289,820 |
(32.0 %) |
|||
|
Total revenues |
808,539 |
657,789 |
(18.6 %) |
|||
[1] Includes mutual funds and private secondary products.
[2] Includes non-money market mutual fund products, discretionary products, private secondary products, private equity products, real estate products and private credit products.
[3] Includes money market mutual fund products, securities brokerage business.
|
|
||||||
|
Supplement Revenue Information by Product Types |
||||||
|
(unaudited) |
||||||
|
Twelve months ended |
||||||
|
|
|
Change |
||||
|
2023 |
2024 |
|||||
|
(in thousands of RMB, except percentages) |
||||||
|
Mainland China: |
||||||
|
Public securities |
568,104 |
493,769 |
(13.1 %) |
|||
|
Private equity products |
865,798 |
773,208 |
(10.7 %) |
|||
|
Insurance products |
371,863 |
43,204 |
(88.4 %) |
|||
|
Others |
78,628 |
59,077 |
(24.9 %) |
|||
|
Subtotal |
1,884,393 |
1,369,258 |
(27.3 %) |
|||
|
Overseas: |
||||||
|
Investment products [2] |
589,138 |
598,578 |
1.60 % |
|||
|
Insurance products |
642,404 |
501,799 |
(21.9 %) |
|||
|
Online business [3] |
9,195 |
30,032 |
226.60 % |
|||
|
Others |
192,691 |
121,667 |
(36.9 %) |
|||
|
Subtotal |
1,433,428 |
1,252,076 |
(12.7 %) |
|||
|
Total revenues |
3,317,821 |
2,621,334 |
(21.0 %) |
|||
[1] Includes mutual funds and private secondary products.
[2] Includes non-money market mutual fund products, discretionary products, private secondary products, private equity products, real estate products and private credit products.
[3] Includes money market mutual fund products, securities brokerage business.
|
|
|||||
|
Supplement Information of Overseas Business |
|||||
|
(unaudited) |
|||||
|
Three months ended |
|||||
|
|
|
Change |
|||
|
2023 |
2024 |
||||
|
Net Revenues from Overseas |
426.2 |
289.8 |
(32.0 %) |
||
|
Number of Overseas |
14,929 |
17,654 |
18.3 % |
||
|
Number of Overseas Active |
2,517 |
2,914 |
15.8 % |
||
|
Transaction Value of |
5.9 |
7.1 |
20.3 % |
||
|
Number of Overseas |
89 |
138 |
55.1 % |
||
|
Overseas Assets Under |
36 |
42.6 |
18.3 % |
||
|
|
|||||
|
Supplement Information of Overseas Business |
|||||
|
(unaudited) |
|||||
|
Twelve months ended |
|||||
|
|
|
Change |
|||
|
2023 |
2024 |
||||
|
Net Revenues from Overseas |
1,433.4 |
1,252.1 |
(12.7 %) |
||
|
Number of Overseas |
14,929 |
17,654 |
18.3 % |
||
|
Number of Overseas Active |
4,629 |
5,544 |
19.8 % |
||
|
Transaction Value of |
23.8 |
31.1 |
30.7 % |
||
|
Number of Overseas |
89 |
138 |
55.1 % |
||
|
Overseas Assets Under |
36.0 |
42.6 |
18.3 % |
||
|
|
|||||
|
Reconciliation of GAAP to Non-GAAP Results |
|||||
|
(In RMB, except for per ADS data and percentages) |
|||||
|
(unaudited) |
|||||
|
Three months ended |
|||||
|
|
|
Change |
|||
|
2023 |
2024 |
||||
|
RMB'000 |
RMB'000 |
||||
|
Net income attributable to Noah shareholders |
216,530 |
109,751 |
(49.3 %) |
||
|
Adjustment for share-based compensation |
21,935 |
30,705 |
40.0 % |
||
|
Adjustment for settlement expense reversal |
- |
(978) |
N.A. |
||
|
Less: tax effect of adjustments |
4,740 |
7,030 |
48.3 % |
||
|
Adjusted net income attributable to Noah shareholders |
233,725 |
132,448 |
(43.3 %) |
||
|
Net margin attributable to Noah shareholders |
27.1 % |
16.8 % |
|||
|
Non-GAAP net margin attributable to Noah shareholders |
29.2 % |
20.3 % |
|||
|
Net income attributable to Noah shareholders per ADS, |
3.12 |
1.55 |
(50.3 %) |
||
|
Non-GAAP net income attributable to Noah shareholders |
3.36 |
1.87 |
(44.3 %) |
||
|
|
|||||
|
Reconciliation of GAAP to Non-GAAP Results |
|||||
|
(In RMB, except for per ADS data and percentages) |
|||||
|
(unaudited) |
|||||
|
Twelve months ended |
|||||
|
|
|
Change |
|||
|
2023 |
2024 |
||||
|
RMB'000 |
RMB'000 |
||||
|
Net income attributable to Noah shareholders |
1,009,494 |
475,445 |
(52.9 %) |
||
|
Adjustment for share-based compensation |
11,530 |
109,030 |
845.6 % |
||
|
Adjustment for settlement expense reversal |
- |
(12,454) |
N.A. |
||
|
Less: tax effect of adjustments |
2,220 |
21,836 |
883.6 % |
||
|
Adjusted net income attributable to Noah shareholders |
1,018,804 |
550,185 |
(46.0 %) |
||
|
Net margin attributable to Noah shareholders |
30.6 % |
18.3 % |
|||
|
Non-GAAP net margin attributable to Noah shareholders |
30.9 % |
21.2 % |
|||
|
Net income attributable to Noah shareholders per ADS, |
14.53 |
6.75 |
(53.5 %) |
||
|
Non-GAAP net income attributable to Noah shareholders |
14.66 |
7.81 |
(46.7 %) |
||
View original content:https://www.prnewswire.com/news-releases/noah-holdings-limited-announces-unaudited-financial-results-for-the-fourth-quarter-2024-and-audited-financial-results-for-full-year-2024-302411162.html
SOURCE
Contacts: Noah Holdings Limited, Melo Xi, Tel: +86-21-8035-8292, ir@noahgroup.com
