First Time Loading...

Noah Holdings Ltd
NYSE:NOAH

Watchlist Manager
Noah Holdings Ltd Logo
Noah Holdings Ltd
NYSE:NOAH
Watchlist
Price: 13.45 USD 2.75%
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

3.3B
-2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
0%
5 Years
+0%
7 Years
+31%
10 Years
+228%
1.1B
+10%
Operating Income
Growth Rates:
1 Year
+1%
3 Years
-13%
5 Years
+19%
7 Years
+65%
10 Years
+195%
1B
+8%
Net Income
Growth Rates:
1 Year
+3%
3 Years
-
5 Years
+24%
7 Years
+57%
10 Years
+219%

Earnings Waterfall
Noah Holdings Ltd

Revenue
3.3B CNY
Operating Expenses
-2.2B CNY
Operating Income
1.1B CNY
Other Expenses
-88.4m CNY
Net Income
1B CNY

Income Statement
Noah Holdings Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
1 006
N/A
1 110
+10%
1 283
+16%
1 416
+10%
1 527
+8%
1 670
+9%
1 802
+8%
1 935
+7%
2 120
+10%
2 280
+8%
2 353
+3%
2 441
+4%
2 514
+3%
2 620
+4%
2 675
+2%
2 751
+3%
2 827
+3%
2 945
+4%
3 035
+3%
3 190
+5%
3 290
+3%
3 349
+2%
3 423
+2%
3 426
+0%
3 392
-1%
3 248
-4%
3 124
-4%
3 141
+1%
3 306
+5%
3 784
+14%
3 936
+4%
3 986
+1%
4 293
+8%
3 864
-10%
3 703
-4%
3 478
-6%
3 100
-11%
3 108
+0%
3 312
+7%
3 377
+2%
3 295
-2%
Gross Profit
Cost of Revenue
0
0
0
(89)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gross Profit
0
N/A
0
N/A
0
N/A
299
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(634)
(685)
(795)
(803)
(975)
(1 101)
(1 216)
(1 314)
(1 561)
(1 635)
(1 709)
(1 810)
(1 846)
(1 923)
(1 948)
(2 026)
(2 050)
(2 150)
(2 243)
(2 287)
(2 363)
(2 394)
(2 437)
(2 477)
(2 477)
(2 379)
(2 188)
(2 092)
(2 047)
(4 109)
(2 416)
(2 584)
(3 094)
(2 874)
(2 705)
(2 477)
(2 012)
(2 154)
(2 331)
(2 379)
(2 197)
Selling, General & Administrative
(513)
(616)
(776)
(832)
(1 036)
(1 043)
(1 167)
(1 401)
(1 599)
(1 732)
(1 804)
(1 844)
(1 858)
(1 887)
(1 874)
(1 917)
(1 977)
(2 039)
(2 166)
(2 199)
(2 256)
(2 287)
(2 309)
(2 365)
(2 369)
(2 292)
(2 155)
(2 071)
(2 062)
(2 335)
(2 446)
(2 605)
(3 102)
(2 820)
(2 703)
(2 516)
(2 026)
(2 066)
(2 169)
(2 285)
(2 211)
Other Operating Expenses
(121)
(69)
(19)
30
61
(57)
(49)
87
38
96
95
34
11
(36)
(74)
(110)
(73)
(111)
(77)
(88)
(107)
(107)
(129)
(112)
(108)
(88)
(33)
(21)
14
(1 774)
30
21
8
(54)
(2)
39
14
(88)
(162)
(94)
14
Operating Income
372
N/A
425
+14%
488
+15%
524
+8%
553
+5%
569
+3%
586
+3%
621
+6%
559
-10%
644
+15%
645
+0%
631
-2%
667
+6%
697
+4%
727
+4%
725
0%
777
+7%
795
+2%
792
0%
902
+14%
927
+3%
955
+3%
985
+3%
948
-4%
915
-4%
869
-5%
936
+8%
1 049
+12%
1 259
+20%
(324)
N/A
1 521
N/A
1 402
-8%
1 199
-14%
990
-17%
998
+1%
1 001
+0%
1 088
+9%
955
-12%
981
+3%
998
+2%
1 098
+10%
Pre-Tax Income
Interest Income Expense
22
27
32
38
40
37
32
26
24
22
23
24
20
20
19
21
21
33
43
50
60
67
80
79
89
88
70
68
67
68
76
80
72
62
61
62
61
83
105
132
162
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 829)
0
(1 848)
(1 850)
(20)
0
(1)
1
(99)
0
0
0
0
Gain/Loss on Disposition of Assets
24
24
27
24
24
25
30
32
52
52
56
54
49
51
44
51
67
99
105
77
49
32
27
(4)
(29)
(37)
(44)
5
(86)
(70)
(71)
(47)
65
57
58
27
86
47
37
54
(61)
Total Other Income
0
(3)
(3)
(15)
(15)
(11)
(11)
(1)
1
0
(2)
2
(3)
(2)
2
(1)
4
4
(20)
(21)
(23)
(26)
(5)
(8)
(7)
(4)
(0)
9
4
3
(16)
(21)
(18)
(18)
8
19
13
23
27
19
11
Pre-Tax Income
419
N/A
472
+13%
543
+15%
571
+5%
601
+5%
620
+3%
638
+3%
679
+7%
635
-7%
718
+13%
722
+1%
712
-1%
734
+3%
765
+4%
793
+4%
796
+0%
869
+9%
931
+7%
920
-1%
1 008
+10%
1 012
+0%
1 027
+1%
1 088
+6%
1 015
-7%
968
-5%
916
-5%
962
+5%
1 131
+18%
(585)
N/A
(323)
+45%
(339)
-5%
(436)
-29%
1 298
N/A
1 090
-16%
1 125
+3%
1 110
-1%
1 150
+4%
1 107
-4%
1 150
+4%
1 203
+5%
1 209
+0%
Net Income
Tax Provision
(100)
(110)
(124)
(130)
(151)
(155)
(153)
(156)
(130)
(145)
(148)
(143)
(158)
(167)
(178)
(186)
(199)
(211)
(208)
(228)
(222)
(228)
(238)
(221)
(220)
(209)
(219)
(259)
(259)
(320)
(311)
(286)
(294)
(241)
(251)
(242)
(267)
(259)
(271)
(289)
(262)
Income from Continuing Operations
319
362
418
441
450
465
484
523
505
573
574
569
576
599
615
610
670
720
712
780
789
799
850
794
748
707
743
872
(844)
(643)
(650)
(722)
1 004
849
874
868
882
848
879
915
947
Income to Minority Interest
(10)
(13)
(18)
(20)
(17)
(10)
(4)
(0)
10
12
20
29
46
41
36
31
1
7
(1)
(1)
8
(3)
(1)
(15)
(35)
(32)
(30)
(16)
(2)
0
0
0
8
8
10
13
5
5
8
5
8
Equity Earnings Affiliates
7
10
13
16
14
21
23
20
21
18
21
22
22
22
36
77
92
87
76
29
15
32
49
103
116
113
125
75
100
109
121
181
302
308
324
237
89
63
(5)
14
54
Net Income (Common)
316
N/A
359
+14%
413
+15%
438
+6%
446
+2%
476
+7%
503
+6%
543
+8%
536
-1%
603
+13%
616
+2%
620
+1%
644
+4%
662
+3%
687
+4%
717
+4%
763
+6%
814
+7%
787
-3%
809
+3%
811
+0%
827
+2%
898
+9%
882
-2%
829
-6%
788
-5%
837
+6%
931
+11%
(745)
N/A
(534)
+28%
(528)
+1%
(541)
-2%
1 314
N/A
1 165
-11%
1 209
+4%
1 118
-8%
977
-13%
916
-6%
882
-4%
933
+6%
1 009
+8%
EPS (Diluted)
11.24
N/A
12.73
+13%
14.63
+15%
15.52
+6%
15.8
+2%
16.18
+2%
16.58
+2%
18.04
+9%
17.8
-1%
20.02
+12%
20.45
+2%
20.52
+0%
21.45
+5%
21.99
+3%
22.81
+4%
23.59
+3%
25.26
+7%
26.52
+5%
25.88
-2%
26.25
+1%
26.42
+1%
26.51
+0%
28.97
+9%
28.54
-1%
26.83
-6%
25.4
-5%
27
+6%
30.03
+11%
-24.02
N/A
-15.8
+34%
-15.67
+1%
-15.99
-2%
38.87
N/A
34.57
-11%
35.86
+4%
32.21
-10%
2.86
-91%
2.63
-8%
2.53
-4%
2.68
+6%
2.91
+9%

See Also

Summary
NOAH intrinsic value, competitors valuation, and company profile.
DCF Valuation
NOAH stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NOAH stock valuation using valuation multiples.
Wall Street Estimates
NOAH price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NOAH stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.