image
Financial Services - Financial - Credit Services - NYSE - CN
$ 12.01
-5.8 %
$ 94.9 M
Market Cap
2.77
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one XYF stock under the worst case scenario is HIDDEN Compared to the current market price of 12 USD, X Financial is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one XYF stock under the base case scenario is HIDDEN Compared to the current market price of 12 USD, X Financial is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one XYF stock under the best case scenario is HIDDEN Compared to the current market price of 12 USD, X Financial is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart XYF

image
$18.0$18.0$16.0$16.0$14.0$14.0$12.0$12.0$10.0$10.0$8.0$8.0$6.0$6.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
1.89 B REVENUE
22.67%
0 OPERATING INCOME
0.00%
1.19 B NET INCOME
46.16%
814 M OPERATING CASH FLOW
152.29%
-1.11 B INVESTING CASH FLOW
-21.12%
1.23 B FINANCING CASH FLOW
112.97%
1.08 B REVENUE
60.59%
40.2 M OPERATING INCOME
104.32%
376 M NET INCOME
-9.50%
0 OPERATING CASH FLOW
0.00%
0 INVESTING CASH FLOW
0.00%
0 FINANCING CASH FLOW
0.00%
Balance Sheet X Financial
image
Current Assets 10.3 B
Cash & Short-Term Investments 1.2 B
Receivables 1.68 B
Other Current Assets 7.43 B
Non-Current Assets 1.34 B
Long-Term Investments 1.1 B
PP&E 59.3 M
Other Non-Current Assets 177 M
10.26 %14.46 %63.80 %9.46 %Total Assets$11.7b
Current Liabilities 6.75 B
Accounts Payable 180 M
Short-Term Debt 565 M
Other Current Liabilities 6.01 B
Non-Current Liabilities 3.78 B
Long-Term Debt 12.9 M
Other Non-Current Liabilities 3.77 B
5.36 %57.05 %35.76 %Total Liabilities$10.5b
EFFICIENCY
Earnings Waterfall X Financial
image
Revenue 1.89 B
Cost Of Revenue 3.1 B
Gross Profit -1.21 B
Operating Expenses 278 M
Operating Income 0
Other Expenses -1.19 B
Net Income 1.19 B
2b2b2b2b1b1b500m500m00(500m)(500m)(1b)(1b)(1b)(1b)2b(3b)(1b)(278m)01b1bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
-64.31% GROSS MARGIN
-64.31%
0.00% OPERATING MARGIN
0.00%
62.93% NET MARGIN
62.93%
20.30% ROE
20.30%
10.19% ROA
10.19%
0.00% ROIC
0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis X Financial
image
1b1b800m800m600m600m400m400m200m200m00(200m)(200m)(400m)(400m)(600m)(600m)(800m)(800m)2017201720182018201920192020202020212021202220222023202320242024
Net Income 1.19 B
Depreciation & Amortization 5.26 M
Capital Expenditures -8.47 M
Stock-Based Compensation 42.6 M
Change in Working Capital -634 M
Others 119 M
Free Cash Flow 806 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets X Financial
image
XYF has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.4500.4500.4000.4000.3500.3500.3000.3000.2500.2500.2000.2000.1500.1500.1000.1000.0500.0500.0000.0000.2640.170.170.430.170.340.000.0020192019202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 10
6. Ownership
Insider Ownership X Financial
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
X Financial (XYF) Q4 2024 Earnings Call Transcript X Financial (NYSE:XYF ) Q4 2024 Earnings Conference Call March 20, 2025 7:00 AM ET Company Participants Victoria Yu – Investor Relations Manager Kent Li – President Frank Fuya Zheng – Chief Financial Officer Noah Kauffman – Lead-U.S. Capital Markets, Investor Relations and Strategic Financing Initiatives Conference Call Participants Mason Bourne – AWH Capital Operator Hello, and welcome to the X Financial Fourth Quarter 2024 Earnings Conference Call. All participants will be in listen-only mode. seekingalpha.com - 4 weeks ago
X Financial Reports Fourth Quarter and Fiscal Year 2024 Unaudited Financial Results SHENZHEN, China , March 19, 2025 /PRNewswire/ -- X Financial (NYSE: XYF) (the "Company" or "we"), a leading online personal finance company in China, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2024. Fourth Quarter and Fiscal Year 2024 Operational Highlights Three Months Ended December31, 202 3 Three Months Ended September 30, 202 4 Three Months Ended December 31, 202 4 Twelve MonthsEnded December 31, 202 3 Twelve MonthsEnded December 31, 202 4 QoQ YoY YoY Total loan amount facilitated and originated (RMB in million) 26,134 28,338 32,297 14.0 % 23.6 % 105,557 104,889 (0.6 %) Number of active borrowers 1,603,760 1,965,248 2,120,068 7.9 % 32.2 % 4,495,997 5,231,887 16.4 %   The total loan amount facilitated and originated[1] in the fourth quarter of 2024 was RMB32,297 million, compared with RMB26,134 million in the same period of 2023. prnewswire.com - 1 month ago
X Financial to Report Fourth Quarter and Fiscal Year 2024 Financial Results on March 20, 2025 SHENZHEN, China , March 18, 2025 /PRNewswire/ -- X Financial (NYSE: XYF) (the "Company"), a leading online personal finance company in China, today announced that it will release its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2024, before the open of U.S. markets on Thursday, March 20, 2025. X Financial's management team will host an earnings conference call at 7:00 AM U.S. Eastern Time on Thursday, March 20, 2025 (7:00 PM Beijing / Hong Kong Time on the same day). prnewswire.com - 1 month ago
X Financial: Why The Trip Upwards Is Likely Not Over XYF has appreciated thanks to the stock moving higher since last September, but the rally has lost steam, which raises the question if it is time to get out. The charts suggest the recent stalling in the stock is temporary, but there are a number of other reasons why remaining bullish on XYF is warranted. The stock is not without risk since there is one scenario to be on the lookout for, which has the potential to invalidate long XYF. seekingalpha.com - 1 month ago
X Financial Announces US$48.7 Million Share Repurchase from Major Shareholder SHENZHEN, China , Dec. 19, 2024 /PRNewswire/ -- X Financial (NYSE: XYF) (the "Company" or "we"), a leading online personal finance company in China, today announced that it has entered into a repurchase agreement with a major shareholder on December 16, 2024, pursuant to which the Company will repurchase 6,349,206 American depositary shares ("ADSs"), representing 38,095,236 Class A ordinary shares of the Company, at a price of US$7.67 per ADS with a total repurchase price of approximately US$48.7 million (the "Repurchase"). In order to complete the Repurchase, the Company's board of directors (the "Board") approved a new share repurchase plan under which the Company may repurchase up to US$50 million worth of its Class A ordinary shares, including the Class A ordinary shares represented by ADSs, effective until June 30, 2026. prnewswire.com - 4 months ago
X Financial (XYF) Q3 2024 Earnings Call Transcript X Financial (NYSE:XYF ) Q3 2024 Results Conference Call November 27, 2024 7:00 AM ET Company Participants Victoria Yu - IR Kan Li - President Frank Fuya Zheng - CFO Conference Call Participants Mason Bourne - AWH Capital Operator Hello, and welcome to the X Financial Third Quarter 2024 Earnings Conference Call. [Operator Instructions]. seekingalpha.com - 4 months ago
X Financial Reports Third Quarter 2024 Unaudited Financial Results SHENZHEN, China , Nov. 26, 2024 /PRNewswire/ -- X Financial (NYSE: XYF) (the "Company" or "we"), a leading online personal finance company in China, today announced its unaudited financial results for the third quarter ended September 30, 2024. Third Quarter 2024 Operational Highlights Three Months EndedSeptember 30, 2023 Three Months EndedJune 30, 2024 Three Months EndedSeptember 30, 2024 QoQ YoY Total loan amount facilitated andoriginated (RMB in million) 29,462 22,749 28,338 24.6 % (3.8 %) Number of active borrowers 1,809,815 1,642,605 1,965,248 19.6 % 8.6 % The total loan amount facilitated and originated[1] in the third quarter of 2024 was RMB28,338 million, compared with RMB29,462 million in the same period of 2023. prnewswire.com - 4 months ago
X Financial to Hold Annual General Meeting on December 20, 2024 SHENZHEN, China , Nov. 22, 2024 /PRNewswire/ -- X Financial (NYSE: XYF) (the "Company" or "we"), a leading online personal finance company in China, today announced it will hold its 2024 annual general meeting of shareholders at 7/F – 8/F, Block A, Aerospace Science and Technology Plaza, No. 168 Haide Third Avenue, Nanshan District, Shenzhen 518067, China on December 20, 2024, at 10:00 a.m. prnewswire.com - 4 months ago
X Financial to Report Third Quarter 2024 Financial Results on November 27, 2024 SHENZHEN, China , Nov. 19, 2024 /PRNewswire/ -- X Financial (NYSE: XYF) (the "Company"), a leading online personal finance company in China, today announced that it will release its unaudited financial results for the third quarter ended September 30, 2024, before the open of U.S. markets on Wednesday, November 27, 2024. X Financial's management team will host an earnings conference call at 7:00 AM U.S. Eastern Time on Wednesday, November 27, 2024 (8:00 PM Beijing / Hong Kong Time on the same day). prnewswire.com - 4 months ago
X Financial (XYF) Q2 2024 Earnings Call Transcript X Financial (NYSE:XYF ) Q2 2024 Earnings Conference Call August 22, 2024 7:00 AM ET Company Participants Victoria Yu - IR Kan Li - President Frank Fuya Zheng - CFO Conference Call Participants Mason Bourne - AWH Capital Operator Hello, and welcome to the X Financial Second Quarter 2024 Earnings Conference Call. [Operator Instructions] Please note today's event is being recorded. seekingalpha.com - 7 months ago
XYF Stock Earnings: X Financial Reported Results for Q2 2024 X Financial (NYSE: XYF ) just reported results for the second quarter of 2024. X Financial reported earnings per share of $1.03. investorplace.com - 7 months ago
X Financial Reports Second Quarter 2024 Unaudited Financial Results SHENZHEN, China , Aug. 21, 2024 /PRNewswire/ -- X Financial (NYSE: XYF) (the "Company" or "we"), a leading online personal finance company in China, today announced its unaudited financial results for the second quarter ended June 30, 2024. Second Quarter 2024 Operational Highlights Three Months Ended June 30, 2023 Three Months Ended March 31, 2024 Three Months Ended June 30, 2024 QoQ YoY Total loan amount facilitated and originated (RMB in million) 25,874 21,505 22,749 5.8 % (12.1 %) Number of active borrowers 1,474,930 1,369,410 1,642,605 19.9 % 11.4 % The total loan amount facilitated and originated[1] in the second quarter of 2024 was RMB22,749 million, compared with RMB25,874 million in the same period of 2023. prnewswire.com - 7 months ago
8. Profile Summary

X Financial XYF

image
COUNTRY CN
INDUSTRY Financial - Credit Services
MARKET CAP $ 94.9 M
Dividend Yield 0.00%
Description X Financial provides personal finance services in the People's Republic of China. The company offers services as an online marketplace connecting borrowers and investors. Its loan products include Xiaoying credit loan, which consists of Xiaoying card loan; and Xiaoying preferred loan to small business owners, as well as Xiaoying revolving loan. The company also offers Xiaoying housing loan, a home equity loan product for property owners; investment products through Xiaoying wealth management platform, such as loans, money market, and insurance products; and loan facilitation services to other platforms. X Financial was founded in 2014 and is headquartered in Shenzhen, the People's Republic of China.
Contact Aerospace Science and Technology Plaza, Shenzhen, 518067 https://www.xiaoyinggroup.com
IPO Date Sept. 19, 2018
Employees 521
Officers Mr. Ding Gao Co-Founder Mr. Yufan Jiang Chief Risk Officer Mr. Kan Li President & Director Mr. Yue Tang Founder, Chief Executive Officer & Chairman Mr. Fuya Zheng Chief Financial Officer Ms. Jennifer Zhang Investor Relations