SHANGHAI, March 26, 2025 /PRNewswire/ -- Noah Holdings Limited ("Noah" or the "Company") (NYSE: NOAH and HKEX: 6686), a leading and pioneer wealth management service provider offering comprehensive one-stop advisory services on global investment and asset allocation primarily for Mandarin-speaking high-net-worth investors, today announced its unaudited financial results for the fourth quarter of 2024 and the audited financial results for the full year ended December 31, 2024.
FOURTH QUARTER 2024 FINANCIAL HIGHLIGHTS
Net revenues from mainland China for the fourth quarter of 2024 were RMB362.1 million (US$49.6 million), effectively flat when compared with the corresponding period in 2023. Net revenues from mainland China increased by 18.0% compared with the third quarter of 2024, mainly due to a 200.0% increase in distribution of public securities products amid stock market surges beginning from late September.
Net revenues from overseas for the fourth quarter of 2024 were RMB289.8 million (US$39.7 million), a 32.0% decrease from the corresponding period in 2023 and a 23.1% decrease sequentially, primarily due to decreases of revenue from distribution of overseas insurance products. Meanwhile the distribution of private equity products increased by 116.7% compared with the fourth quarter of 2023.
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 China |
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 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 %) |
FULL YEAR 2024 FINANCIAL HIGHLIGHTS
Net revenues from mainland China in the full year 2024 were RMB1,348.9 million (US$184.8 million), a 27.5% decrease from the corresponding period in 2023, primarily due to decreases in revenue from distribution of domestic insurance products and recurring service fees from private equity products.
Net revenues from overseas in the full year 2024 were RMB1,252.1 million (US$171.5 million), a 12.7% decrease from the corresponding period in 2023, primarily due to a decrease of 21.9% in revenue from overseas insurance products distribution and a decrease of 36.9% in revenue from other services provided to offshore high-net-worth investors, which were partially offset by an increase of 5.1% in recurring service fees from the Company's expanding overseas investment products portfolio.
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 China |
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 %) |
(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 %) |
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.
Three months ended December 31, |
|||||||
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 China |
Three months ended December 31, |
||||||
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 China |
10.6 |
100.0 % |
9.2 |
100.0 % |
|||
Type of overseas products |
Three months ended December 31, |
||||||
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 % |
|||
Twelve months ended December 31, |
|||||||
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 China |
Twelve months ended December 31, |
||||||
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 China |
50.3 |
100.0 % |
32.8 |
100.0 % |
|||
Type of overseas products |
Twelve months ended December 31, |
||||||
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 % |
|||
Asset Management Business
Noah's asset management business is conducted through Gopher Asset Management Co., Ltd. ("Gopher Asset Management"), a leading multi-asset manager in China, and Olive Asset Management Co., Ltd. ("Olive Asset Management"), the Company's recently launched overseas asset management brand focused on providing global investment solutions with offices in Hong Kong and the United States. Gopher Asset Management and Olive Asset Management develop and manage assets ranging from private equity, real estate, public securities to multi-strategy investments denominated in RMB, USD and other currencies.
Mainland China assets under management as of December 31, 2024 were RMB108.9 billion (US$14.9 billion), compared with RMB118.6 billion as of December 31, 2023, and RMB110.6 billion as of September 30, 2024.
Overseas assets under management as of December 31, 2024 were RMB42.6 billion (US$5.8 billion), compared with RMB36.0 billion as of December 31, 2023, and RMB39.5 billion as of September 30, 2024.
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 China |
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 China |
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 September 30, |
|
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 December 31,, |
|
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. Jingbo Wang, co-founder and chairwoman of Noah, commented, "As we close out 2024, I am proud of the significant progress we've made in transforming and adapting ourselves over the past year. Leveraging our expertise in alternative investments and extensive network of Mandarin-speaking HNWIs, we are determined to not only grow in tandem with our clients as they venture overseas but also expand our business internationally to target underserved new and established Mandarin-speaking immigrants in those markets. With our client base and infrastructure growing globally, our international expansion is gaining significant growth momentum. This is clearly reflected in our financial performance for the year where overseas revenue accounted for 48% of total revenues, transaction value of overseas products increased 30% to US$4.3 billion, and overseas assets under management increased 18% to US$5.8 billion when compared to last year."
"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 Southeast Asia, Canada, and Japan. Our team of overseas relationship managers grew to 138 in 2024, who are driving this expansion by blending our wealth management, asset management, and integrated global inheritance services to craft comprehensive global solutions that address the specific needs of each target client segment."
"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 RMB550 million, equivalent to 100% of our full-year 2024 non-GAAP net income attributable to Noah shareholders."
FOURTH QUARTER 2024 FINANCIAL RESULTS[15]
Net Revenues
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.
Operating Costs and Expenses
Operating costs and expenses for the fourth quarter of 2024 were RMB514.3 million (US$70.5 million), an 11.1% decrease from the corresponding period in 2023. Operating costs and expenses primarily consisted of (i) compensation and benefits of RMB353.7 million (US$48.5 million); (ii) selling expenses of RMB78.9 million (US$10.8 million); (iii) general and administrative expenses of RMB73.5 million (US$10.1 million); (iv) provision for credit losses of RMB18.9 million (US$2.6 million); and (v) other operating expenses of RMB17.2 million (US$2.4 million).
Operating Margin
Operating margin for the fourth quarter of 2024 was 21.1%, compared with 27.6% for the corresponding period in 2023.
Interest Income
Interest income for the fourth quarter of 2024 was RMB38.6 million (US$5.3 million), a 13.1% decrease from the corresponding period in 2023.
Investment Income/loss
Investment income for the fourth quarter of 2024 was RMB18.2 million (US$2.5million), compared with investment loss of RMB53.6 million for the corresponding period in 2023, primarily due to unrealized income from fair value changes on certain equity investments.
Income Tax Expenses
Income tax expenses for the fourth quarter of 2024 were RMB96.6 million (US$13.2 million), a 183.6% increase from the corresponding period in 2023, due to increases in effective tax rate relating to dividend withholding tax and certain unrealized tax losses in mainland China.
Net Income
FULL YEAR 2024 FINANCIAL RESULTS[16]
Net Revenues
Net revenues for the full year 2024 were RMB2,601.0 million (US$356.3 million), a 21.1% decrease from 2023, primarily due to a decrease in one-time commissions associated with Noah's wealth management business.
Operating costs and expenses
Operating costs and expenses for 2024 were RMB1,967.1 million (US$269.5 million), a 10.5% decrease from 2023. Operating costs and expenses for 2024 primarily consisted of (i) compensation and benefits of RMB1,349.5 million (US$184.9 million); (ii) selling expenses of RMB269.0 million (US$36.9 million); (iii) general and administrative expenses of RMB296.8 million (US$40.7 million); (iv) provision for credit losses of RMB23.9 million (US$3.3 million); and (v) other operating expenses of RMB93.2 million (US$12.8 million).
Operating Margin
Operating margin for 2024 was 24.4%, compared with 33.3% for 2023.
Interest Income
Interest income for 2024 was RMB155.8 million (US$21.3 million), a 3.8% decrease from the corresponding period in 2023.
Investment Loss/Income
Investment income for 2024 was RMB50.2 million (US$6.9 million), compared with investment loss of RMB61.5 million for 2023.
Income Tax Expenses
Income tax expenses for 2024 were RMB268.6 million (US$36.8 million), a 2.4% increase from 2023.
Net Income
BALANCE SHEET AND CASH FLOW
As of December 31, 2024, the Company had RMB3,822.3 million (US$523.7 million) in cash and cash equivalents, compared with RMB5,192.1 million as of December 31, 2023 and RMB3,435.8 million as of September 30, 2024.
Net cash inflow from the Company's operating activities during the fourth quarter of 2024 was RMB282.3 million (US$38.7 million), compared with RMB152.5 million in the corresponding period in 2023, mainly due to cash inflow generated from net income from operations. Net cash inflow from the Company's operating activities in 2024 was RMB387.3 million (US$53.1 million), compared with RMB1,318.3 million in 2023, primarily due to a decrease in net come and an increase in trading debt products in 2024.
Net cash inflow from the Company's investing activities during the fourth quarter of 2024 was RMB72.9 million (US$10.0 million), compared with net cash inflow of RMB226.8 million in the corresponding period in 2023. Net cash outflow from the Company's investing activities in 2024 was RMB840.8 million (US$115.2 million), compared to net cash outflow of RMB247.1 million in 2023, primarily due to various purchases of term deposits in 2024.
Net cash outflow from the Company's financing activities was RMB66.6 million (US$9.1 million) in the fourth quarter of 2024, compared to net cash outflow of RMB94.0 million in the corresponding period in 2023. Net cash outflow from the Company's financing activities in 2024 was RMB1,134.2 million (US$155.4 million), compared to net cash outflow of RMB199.8 million in 2023, primarily due to payment of the final dividend to the Company's shareholders in 2024.
ANNUAL AND SPECIAL DIVIDEND
On March 25, 2025, the Company's Board of Directors (the "Board") approved an annual dividend of approximately RMB275.0 million (US$37.7 million) in total, which is equivalent to 50% of full year 2024 non-GAAP net income attributable to Noah shareholders, in accordance with the capital management and shareholder return policy (the "Policy") adopted on November 29, 2023. The Board has also approved a non-recurring special dividend of approximately RMB275.0 million (US$37.7 million) in total. The annual and special dividend payment plan will be reviewed during and announced after the Annual General Meeting, which is expected to be held in June 2025.
[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 China and outside of mainland China, respectively. |
[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 |
Noah Holdings 4Q and Full Year 2024 Earnings Conference Call |
Date/Time |
Tuesday, March 25, 2025 at 8:00 p.m., U.S. Eastern Time Wednesday, March 26, 2025 at 8:00 a.m., Hong Kong 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 April 1, 2025 at 1-877-344-7529 (US Toll Free) and 1-412-317-0088 (International Toll) with the access code 2095416.
DISCUSSION ON NON-GAAP MEASURES
In addition to disclosing financial results prepared in accordance with U.S. GAAP, the Company's earnings release contains non-GAAP financial measures excluding the effects of all forms of share-based compensation, non-cash settlement expenses or reversal and net of tax impact, if any. See "Reconciliation of GAAP to Non-GAAP Results" at the end of this press release.
The non-GAAP financial measures disclosed by the Company should not be considered a substitute for financial measures prepared in accordance with U.S. GAAP. The financial results reported in accordance with U.S. GAAP and reconciliation of GAAP to non-GAAP results should be carefully evaluated. The non-GAAP financial measures used by the Company may be prepared differently from and, therefore, may not be comparable to similarly titled measures used by other companies.
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 U.S. GAAP financial data. As such, the Company's management believes that the presentation of the non-GAAP financial measures provides important supplemental information to investors regarding financial and business trends relating to its results of operations in a manner consistent with that used by management.
ABOUT NOAH HOLDINGS LIMITED
Noah Holdings Limited (NYSE: NOAH and HKEX: 6686) is a leading and pioneer wealth management service provider offering comprehensive one-stop advisory services on global investment and asset allocation primarily for mandarin-speaking high-net-worth investors. Noah's American depositary shares, or ADSs, are listed on the New York Stock Exchange under the symbol "NOAH", and its shares are listed on the main board of the Hong Kong Stock Exchange under the stock code "6686." One ADS represents five ordinary shares, par value $0.00005 per share.
In 2024, Noah distributed RMB63.9 billion (US$8.8 billion) of investment products. Through Gopher Asset Management and Olive Asset Management, Noah had assets under management of RMB151.5 billion (US$20.8 billion) as of December 31, 2024.
Noah's domestic and overseas wealth management business primarily distributes private equity, public securities and insurance products denominated in RMB and other currencies. Noah's network covers major cities in mainland China, as well as Hong Kong (China), New York, Silicon Valley, Singapore, and Los Angeles. The Company's wealth management business had 462,049 registered clients as of December 31, 2024. Through its domestic and overseas asset management business operated by Gopher Asset Management and Olive Asset Management, Noah manages private equity, public securities, real estate, multi-strategy and other investments denominated in RMB and other currencies. The Company also provides other businesses.
For more information, please visit Noah at ir.noahgroup.com.
FOREIGN CURRENCY TRANSLATION
In this announcement, the unaudited financial results for the fourth quarter of 2024 and audited financial results for the full year ended December 31, 2024 are stated in RMB. This announcement contains currency conversions of certain RMB amounts into US$ at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to US$ are made at a rate of RMB7.2993 to US$1.00, the effective noon buying rate for December 31, 2024 as set forth in the H.10 statistical release of the Federal Reserve Board.
SAFE HARBOR STATEMENT
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Noah may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in announcements, circulars or other publications made on the website of The Stock Exchange of Hong Kong Limited (the "Hong Kong Stock Exchange"), in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about Noah's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. These statements include, but are not limited to, estimates regarding the sufficiency of Noah's cash and cash equivalents and liquidity risk. A number of factors could cause Noah's actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: its goals and strategies; its future business development, financial condition and results of operations; the expected growth of the wealth management and asset management market in China and internationally; its expectations regarding demand for and market acceptance of the products it distributes; investment risks associated with investment products distributed to Noah's investors, including the risk of default by counterparties or loss of value due to market or business conditions or misconduct by counterparties; its expectations regarding keeping and strengthening its relationships with key clients; relevant government policies and regulations relating to its industries; its ability to attract and retain qualified employees; its ability to stay abreast of market trends and technological advances; its plans to invest in research and development to enhance its product choices and service offerings; competition in its industries in China and internationally; general economic and business conditions in China; and its ability to effectively protect its intellectual property rights and not to infringe on the intellectual property rights of others. Further information regarding these and other risks is included in Noah's filings with the U.S. Securities and Exchange Commission and the Hong Kong Stock Exchange. All information provided in this press release and in the attachments is as of the date of this press release, and Noah does not undertake any obligation to update any such information, including forward-looking statements, as a result of new information, future events or otherwise, except as required under the applicable law.
____________________________________
-- FINANCIAL AND OPERATIONAL TABLES FOLLOW --
Noah Holdings Limited |
||||||
Condensed Consolidated Balance Sheets |
||||||
As of |
||||||
September 30, |
December 31, |
December 31, |
||||
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 |
|||
Noah Holdings Limited |
|||||||
Condensed Consolidated Income Statements |
|||||||
(unaudited) |
|||||||
Three months ended |
|||||||
December 31, |
December 31, |
December 31, |
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 |
|||||||
Noah Holdings Limited |
|||||||
Condensed Consolidated Income Statements |
|||||||
(Audited) |
|||||||
Twelve months ended |
|||||||
December 31, |
December 31, |
December 31, |
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 |
|||||||
Noah Holdings Limited |
|||||||||||
Condensed Comprehensive Income Statements |
|||||||||||
(unaudited) |
|||||||||||
Three months ended |
|||||||||||
December 31, |
December 31, |
December 31, |
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 % |
|||||||
Noah Holdings Limited |
|||||||
Condensed Comprehensive Income Statements |
|||||||
(Audited) |
|||||||
Twelve months ended |
|||||||
December 31, |
December 31, |
December 31, |
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 %) |
|||
Noah Holdings Limited |
||||||
Supplemental Information |
||||||
(unaudited) |
||||||
As of |
||||||
December 31, |
December 31, |
Change |
||||
2023 |
2024 |
|||||
Number of registered clients |
455,827 |
462,049 |
1.4 % |
|||
Three months ended |
||||||
December 31, |
December 31, |
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 |
||||||
December 31, |
December 31, |
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 %) |
|||
Noah Holdings Limited |
||||||||||||||||
Segment Condensed Income Statements |
||||||||||||||||
(unaudited) |
||||||||||||||||
Three months ended December 31, 2024 |
||||||||||||||||
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 |
||||||||
Noah Holdings Limited |
||||||||||||||||
Segment Condensed Income Statements |
||||||||||||||||
(Audited) |
||||||||||||||||
Twelve months ended December 31, 2024 |
||||||||||||||||
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 |
||||||||
Noah Holdings Limited |
|||||||
Segment Condensed Income Statements |
|||||||
(unaudited) |
|||||||
Three months ended December 31, 2024 |
|||||||
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 |
|||
Noah Holdings Limited |
|||||||
Segment Condensed Income Statements |
|||||||
(unaudited) |
|||||||
Three months ended December 31, 2023 |
|||||||
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 |
|||
Noah Holdings Limited |
||||||||
Segment Condensed Income Statements |
||||||||
(Audited) |
||||||||
Twelve months ended December 31, 2024 |
||||||||
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 |
||||
Noah Holdings Limited |
||||||||
Segment Condensed Income Statements |
||||||||
(Audited) |
||||||||
Twelve months ended December 31, 2023 |
||||||||
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 |
||||
Noah Holdings Limited |
|||||||
Supplement Revenue Information by Geography |
|||||||
(unaudited) |
|||||||
Three months ended December 31, 2024 |
|||||||
Wealth Management Business |
Asset Management Business |
Other Businesses |
Total |
||||
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
||||
Revenues: |
|||||||
Mainland China |
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 |
|||
Noah Holdings Limited |
|||||||
Supplement Revenue Information by Geography |
|||||||
(unaudited) |
|||||||
Three months ended December 31, 2023 |
|||||||
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 |
|||
Noah Holdings Limited |
|||||||
Supplement Revenue Information by Geography |
|||||||
(Audited) |
|||||||
Twelve months ended December 31, 2024 |
|||||||
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 |
|||
Noah Holdings Limited |
|||||||
Supplement Revenue Information by Geography |
|||||||
(Audited) |
|||||||
Twelve months ended December 31, 2023 |
|||||||
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 |
|||
Noah Holdings Limited |
||||||
Supplement Revenue Information by Product Types |
||||||
(unaudited) |
||||||
Three months ended |
||||||
December 31, |
December 31, |
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.
Noah Holdings Limited |
||||||
Supplement Revenue Information by Product Types |
||||||
(unaudited) |
||||||
Twelve months ended |
||||||
December 31, |
December 31, |
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.
Noah Holdings Limited |
|||||
Supplement Information of Overseas Business |
|||||
(unaudited) |
|||||
Three months ended |
|||||
December 31, |
December 31, |
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 % |
||
Noah Holdings Limited |
|||||
Supplement Information of Overseas Business |
|||||
(unaudited) |
|||||
Twelve months ended |
|||||
December 31, |
December 31, |
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 % |
||
Noah Holdings Limited |
|||||
Reconciliation of GAAP to Non-GAAP Results |
|||||
(In RMB, except for per ADS data and percentages) |
|||||
(unaudited) |
|||||
Three months ended |
|||||
December 31, |
December 31, |
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 %) |
||
Noah Holdings Limited |
|||||
Reconciliation of GAAP to Non-GAAP Results |
|||||
(In RMB, except for per ADS data and percentages) |
|||||
(unaudited) |
|||||
Twelve months ended |
|||||
December 31 |
December 31 |
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 %) |
||