Press Releases

« Back

Printer Friendly Version View printer-friendly version
Yirendai Reports Fourth Quarter and Full Year 2017 Financial Results03/14/18

BEIJING, March 14, 2018 /PRNewswire/ -- Yirendai Ltd. (NYSE: YRD) ("Yirendai" or the "Company"), a leading fintech company in China, today announced its unaudited financial results for the quarter and full year ended December 31, 2017.


For Three Months Ended


For Twelve Months Ended

in RMB million

December 31, 2017

December 31, 2016

YoY Change


December 31, 2017

December 31, 2016

YoY Change

Amount of Loans Facilitated

13,438.5

6,883.4

95%


41,406.1

20,486.1

102%

Total Net Revenue

1,824.8

1,071.1

70%


5,543.4

3,238.0

71%

Total Fees Billed (non-GAAP)

2,944.0

1,630.4

81%


8,865.2

4,911.2

81%

Net Income

448.8

379.8

18%


1,371.8

1,116.4

23%

Adjusted EBITDA (non-GAAP)

542.7

401.1

35%


1,743.8

1,093.4

59%

In the fourth quarter of 2017, Yirendai facilitated RMB 13,438.5 million (US$2,065.5 million) of loans to 202,370 qualified individual borrowers through its online marketplace, representing a year-over-year growth of 95%; 74.6% of the borrowers were acquired from online channels; nearly 100% of the loan volume originated from online channels was facilitated through mobile.

In the fourth quarter of 2017, Yirendai facilitated 233,374 investors with total investment amount of RMB 15,967.4 million (US$2,454.2 million), 100% of which was facilitated through its online platform and 92% of which was facilitated through its mobile application.

For the fourth quarter of 2017, total net revenue was RMB 1,824.8 million (US$280.5 million), an increase of 21% from the previous quarter and 70% year-over-year; net income was RMB 448.8 million (US$69.0 million), an increase of 48% from the previous quarter and 18% year-over-year.  

In the full year of 2017, Yirendai facilitated RMB 41,406.1 million (US$6,364.0 million) of loans to 649,154 qualified individual borrowers through its online marketplace, representing a year-over-year growth of 102%; 72.9% of the borrowers were acquired from online channels; nearly 100% of the loan volume originated from online channels was facilitated through mobile.

In the full year of 2017, Yirendai facilitated 592,642 investors with total investment amount of RMB 48,074.1 million (US$7,388.9 million), 100% of which was facilitated through its online platform and 87% of which was facilitated through its mobile application.

For the full year of 2017, total net revenue was RMB 5,543.4 million (US$852.0 million), representing a year-over-year growth of 71%; net income was RMB 1,371.8 million (US$210.8 million), representing an increase of 23% from prior year.

"We are pleased to conclude 2017 with another strong quarter driven by continued expansion of our online business," commented Ms. Yihan Fang, Chief Executive Officer of Yirendai. "We will continue to grow our online lending platform, online wealth management and technology platform businesses.  In addition, over the next few months, we will remain in close communications with the regulatory bodies to ensure that we will be fully prepared for the upcoming registration process. We believe leading platforms including Yirendai will benefit from a healthier industry development driven by tightening regulations."

"We have maintained strong growth momentum during the quarter," commented Mr. Dennis Cong, Chief Financial Officer of Yirendai. "We delivered solid financial results in 2017 as we further grow our business from online channels and start to expand into new business such as wealth management and technology platform business. Going into 2018, we will continue to grow overall topline and bottom line while capture all the business opportunities as we enter into industry consolidation period. We will also strive to expand our partnerships with leading financial institutions to diversify funding sources and maintain funding cost advantage."

Fourth quarter 2017 Financial Results

Total amount of loans facilitated in the fourth quarter of 2017 was RMB 13,438.5 million (US$2,065.5 million), increased by 95% from RMB 6,883.4 million in the same period last year, reflecting strong demand for our products and services, especially from customers acquired from online channels. As of December 31, 2017, the Yirendai platform had facilitated approximately RMB 73.9 billion (US$11.4 billion) in loan principal since its inception.

Total net revenue in the fourth quarter of 2017 was RMB 1,824.8 million (US$280.5 million), increased by 70% from RMB 1,071.1 million in the same period last year. The increase of total net revenue was mainly attributable to the growth of loan origination volume, increased service fees billed to investors and increased monthly fees billed to borrowers as our remaining loan balance continued to expand.

Total fees billed (non-GAAP) in the fourth quarter of 2017 were RMB 2,944.0 million (US$452.5 million), increased by 81% from RMB 1,630.4 million in the same period last year. Upfront fees billed to borrowers in the fourth quarter of 2017 were RMB 2,376.9 million (US$365.3 million), increased by 62% from RMB 1,468.3 million in the same period last year, primarily driven by the growth of loan origination volume. Monthly fees billed to borrowers in the fourth quarter of 2017 were RMB 384.3 million (US$59.1 million), increased by 193% from RMB 131.3 million in the same period last year. The significant year-over-year increase in monthly fees billed to borrowers was primarily attributable to the increase in loans generated from online channels, which features a fee collection schedule with monthly payments in addition to the upfront portion. Service fees billed to investors in the fourth quarter of 2017 were RMB 339.8 million (US$52.2 million), increased by 150% from RMB 135.7 million in the same period last year. The significant year-over-year increase in service fees billed to investors was primarily attributable to the increase in the total asset under management.

Sales and marketing expenses in the fourth quarter of 2017 were RMB 989.8 million (US$152.1 million), increased by 17% from RMB 844.2 million in the previous quarter and compared to RMB 538.0 million in the same period last year. Sales and marketing expenses in the fourth quarter of 2017 accounted for 7.4% of amount of loans facilitated, increased from 6.9% in the previous quarter and decreased from 7.8% in the same period last year. Sales and marketing expenses as a percentage of amount of loans facilitated increased from the previous quarter due to the increase of investor acquisition spending as we build up our online wealth management service and our slightly decreased approval rate in anticipation of potential volatility of borrower credit performance caused by the tightening of industry regulations.

Origination and servicing costs in the fourth quarter of 2017 were RMB 146.9 million (US$22.6 million), compared to RMB 119.0 million in the previous quarter and RMB 56.7 million in the same period last year. Origination and servicing costs in the fourth quarter of 2017 accounted for 1.1% of amount of loans facilitated, increased from 1.0% in the previous quarter and 0.8% in the same period last year mainly due to increased collection efforts this quarter.

General and administrative expenses in the fourth quarter of 2017 were RMB 155.1 million (US$23.8 million), compared to RMB 172.6 million in the previous quarter and RMB 79.7 million in the same period last year. General and administrative expenses in the fourth quarter of 2017 accounted for 8.5% of total net revenue, compared to 11.4 % in the previous quarter and 7.4% in the same period last year. General and administrative expenses in the fourth quarter of 2017 include an expense of RMB 61.0 million (US$9.4 million) related to the quality assurance program and a contra-expense of RMB 17.9 million (US$2.8 million) related to an organized fraud incident in the third quarter of 2016.

In the third quarter of 2016, the Company recognized an expense of RMB 81.3 million (US$12.5 million) related to an organized fraud incident concerning one type of our FastTrack loan products. After evaluating future payouts as of December 31, 2017, the Company reversed a RMB 17.9 million (US$2.8 million) contingent liability related to the organized fraud incident.

Income tax expense in the fourth quarter of 2017 was RMB 97.4 million (US$15.0 million). Since the first quarter of 2017, Yi Ren Heng Ye Technology Development (Beijing) Co., Ltd., a subsidiary of the Company, enjoyed a favorable enterprise income tax rate of 12.5% as a software enterprise which qualification was confirmed by local tax bureau in the third quarter of 2016. This makes it eligible for an exemption of enterprise income tax for 2015 and 2016 and a favorable enterprise income tax rate of 12.5% for 2017, 2018 and 2019.

Net income in the fourth quarter of 2017 was RMB 448.8 million (US$69.0 million), increased by 48% from RMB 303.0 million in the previous quarter and increased by 18% from RMB 379.8 million for the same period last year. 

Adjusted EBITDA (non-GAAP) in the fourth quarter of 2017 was RMB 542.7 million (US$83.4 million), increased by 28% from RMB 422.4 million in the previous quarter and increased by 35% from RMB 401.1 million in the same period last year. Adjusted EBITDA margin[1] (non-GAAP) in the fourth quarter of 2017 was 29.7%, compared to 27.9% in the previous quarter and 37.5% in the same period last year.

Basic income per ADS in the fourth quarter of 2017 was RMB 7.40 (US$1.14), increased from RMB 5.00 in the previous quarter and RMB 6.36 in the same period last year.

Diluted income per ADS in the fourth quarter of 2017 was RMB 7.25 (US$1.11), increased from RMB 4.91 in the previous quarter and RMB 6.28 in the same period last year.

Net cash generated from operating activities in the fourth quarter of 2017 was RMB 1,275.3 million (US$196.0 million), increased from RMB 346.3 million in the previous quarter and RMB 836.1 million in the same period last year.

As of December 31, 2017, cash and cash equivalents was RMB 1,857.2 million (US$ 285.4 million), compared to RMB 1,403.5 million as of September 30, 2017. As of December 31, 2017, balance of held-to-maturity investments was RMB 9.9 million (US$1.5 million), compared to RMB 168.9 million as of September 30, 2017. As of December 31, 2017, balance of available-for-sale investments was RMB 969.8 million (US$149.0 million), compared to RMB 996.7 million as of September 30, 2017.

Quality Assurance Program and Guarantee. In anticipation of potential volatility of borrower credit performance caused by the recent tightening of industry regulations, in the fourth quarter of 2017, Yirendai accrued liabilities from quality assurance program and guarantee of RMB 1,047.8 million (US$161.0 million), which is equal to approximately 8.5% of the loans facilitated through its marketplace covered by the quality assurance program during the period. In the fourth quarter of 2017, the Company released liabilities of RMB 689.7 million (US$ 106.0 million) to pay out the outstanding principal and accrued interest of default loans. During the quarter, the Company also reversed a contingent liability of RMB 17.9 million (US$2.8 million) in relation to the organized fraud incident in July 2016 during the quarter after evaluating future payouts. In addition, in the fourth quarter of 2017, after reviewing the sufficiency of the liability as of December 31, 2017, the Company recognized an additional contingent liability of RMB 61.0 million (US$9.4 million) according to historical loans' performance. As of December 31, 2017, liabilities from quality assurance program and guarantee were RMB 2,793.9 million (US$429.4 million).

Delinquency rates. As of December 31, 2017, the delinquency rates for loans that are past due for 15-29 days, 30-59 days and 60-89 days were 0.8%, 0.9% and 0.7%, compared to 0.5%, 0.7% and 0.6%, as of September 30, 2017. The delinquency rates for loans that are past due for 15-29 days has increased as compared to prior quarter due to a short-term volatility of borrower credit performance since new regulations were issued in December 2017.

Cumulative M3+ net charge-off rates. As of December 31, 2017, the cumulative M3+ net charge-off rate for loans originated in 2015 was 9.3%, compared to 8.8% as of September 30, 2017. As of December 31, 2017, the cumulative M3+ net charge-off rate for loans originated in 2016 was 5.9%, compared to 4.6% as of September 30, 2017. As the 2015 and 2016 vintage loans continue to mature, the charge off level is broadly consistent with our risk performance expectation.

Dividend

The board of directors has approved a dividend of RMB 0.9298 (US$0.14) per ordinary share of the Company (or RMB 1.8596 (US$0.28) per American depositary share of the Company) for the second half of 2017, which is expected to be paid on May 15, 2018 to holders of the Company's ordinary shares of record as of the close of business on April 30, 2018.

Under the Company's semi-annual dividend policy announced on August 1, 2017, semi-annual dividends will be set at an amount equivalent to approximately 15% of the Company's anticipated net income after tax in each half year commencing from the second half of 2017. The determination to declare and pay such semi-annual dividend and the amount of dividend in any particular half year will be made at the discretion of the Board and will be based upon the Company's operations and earnings, cash flow, financial condition and other relevant factors that the Board may deem appropriate.

Other Operating Metrics and Business Results

  • As of December 31, 2017, remaining principal of performing loans totaled RMB 40.6 billion (US$6.2 billion), increased by 19% from RMB 34.2 billion as of September 30, 2017 and 95% from RMB 20.8 billion as of December 31, 2016.  
  • In the fourth quarter of 2017, Grade A, B, C and D loans represented 2.0%, 8.8%, 13.0%, and 76.2% and Grade I, II, III, IV and V loans represented 7.4%, 23.6%, 26.7%, 25.5% and 16.8% of the Company's product portfolio, respectively.

Other Developments

Partnership with PICC P&C

On February 9, 2018, the Company announced that it had entered into a three-year business agreement (the "Agreement") with PICC Property and Casualty Company Limited ("PICC P&C"). Under the terms of the Agreement, PICC P&C will provide surety insurance for loans, with maximum term of 12 months and maximum contract amount of RMB 200,000 (US$31,000 approximately) which are facilitated through Yirendai's online marketplace. PICC P&C will charge borrowers an insurance premium and will reimburse lenders their principal and expected interest in the event of loan defaults within the agreed scope of the Agreement.

Accounting Policy Change

Effective from January 1, 2018, Yirendai has adopted a new revenue recognition policy, ASC 606 – Revenue from Contracts with Customers, in accordance with US GAAP. As a result of adopting ASC 606, we expect to record a cumulative-effect adjustment to the opening balance of retained earnings. Management has substantially completed the assessment on revenue recognition for the business under ASC 606 and is in the process of finalizing the conclusion.

Business Outlook

Based on the information available as of the date of this press release, Yirendai provides the following outlook, which reflects the Company's current and preliminary view and is subject to change. The following outlook does not take into consideration the impact of stock-based compensation expenses and is based upon the new revenue recognition policy under US GAAP, ASC 606.

First Quarter 2018

  • Total loans facilitated will be in the range of RMB 11,000 million to RMB 11,200 million.
  • Total net revenue will be in the range of RMB 1,530 million to RMB 1,570 million.
  • Adjusted EBITDA (non-GAAP) will be in the range of RMB 430 million to RMB 450 million.

Non-GAAP Financial Measures

In evaluating the business, the Company considers and uses several non-GAAP financial measures, such as fees billed, adjusted EBITDA, and adjusted EBITDA margin as supplemental measures to review and assess operating performance. We believe that fees billed and adjusted EBITDA margin provide useful information about our core operating results, enhance the overall understanding of our past performance and prospects and allow for greater visibility with respect to key metrics used by our management in our financial and operational decision-making. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). The non-GAAP financial measures have limitations as analytical tools. Other companies, including peer companies in the industry, may calculate these non-GAAP measures differently, which may reduce their usefulness as a comparative measure. The Company compensates for these limitations by reconciling the non-GAAP financial measures to the nearest U.S. GAAP performance measure, all of which should be considered when evaluating our performance. See "Operating Highlights and Reconciliation of GAAP to Non-GAAP measures" at the end of this press release.

Currency Conversion

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 RMB 6.5063 to US$1.00, the effective noon buying rate on December 29, 2017 as set forth in the H.10 statistical release of the Federal Reserve Board.

Conference Call

Yirendai's management will host an earnings conference call at 8:00 p.m. Eastern Time on March 14, 2018, (or 8:00 a.m. Beijing/Hong Kong Time on March 15, 2018).

Dial-in details for the earnings conference call are as follows:

International:

+65 6713-5091

U.S. Toll Free:

+1 866-519-4004

Hong Kong Toll Free:

800-906-601

Mainland China Toll Free:

400-620-8038

Conference ID:

8097206

A replay of the conference call may be accessed by phone at the following numbers until March 21, 2018:

International:

+61 2-8199-0299

U.S. Toll Free:

+1 646-254-3697

Replay Access Code:

8097206

A live and archived webcast of the conference call will be available on Yirendai's website at ir.yirendai.com.

Safe Harbor Statement

This press release contains forward-looking statements. These statements constitute "forward-looking" statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in 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," "target," "confident" and similar statements. Such statements are based upon management's current expectations and current market and operating conditions, and relate to events that involve known or unknown risks, uncertainties and other factors, all of which are difficult to predict and many of which are beyond Yirendai's control. Forward-looking statements involve risks, uncertainties and other factors that could cause actual results to differ materially from those contained in any such statements. Potential risks and uncertainties include, but are not limited to, uncertainties as to Yirendai's ability to attract and retain borrowers and investors on its marketplace, its ability to introduce new loan products and platform enhancements, its ability to compete effectively, PRC regulations and policies relating to the peer-to-peer lending service industry in China, general economic conditions in China, and Yirendai's ability to meet the standards necessary to maintain listing of its ADSs on the NYSE or other stock exchange, including its ability to cure any non-compliance with the NYSE's continued listing criteria. Further information regarding these and other risks, uncertainties or factors is included in Yirendai's filings with the U.S. Securities and Exchange Commission. All information provided in this press release is as of the date of this press release, and Yirendai does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under applicable law.

About Yirendai

Yirendai Ltd. (NYSE: YRD) is a leading fintech company in China connecting investors and individual borrowers. The Company provides an effective solution to address largely underserved investor and individual borrower demand in China through an online platform that automates key aspects of its operations to efficiently match borrowers with investors and execute loan transactions. Yirendai deploys a proprietary risk management system, which enables the Company to effectively assess the creditworthiness of borrowers, appropriately price the risks associated with borrowers, and offer quality loan investment opportunities to investors. Yirendai's online marketplace provides borrowers with quick and convenient access to consumer credit at competitive prices and investors with easy and quick access to an alternative asset class with attractive returns. For more information, please visit ir.yirendai.com.

For investor and media inquiries, please contact:
Yirendai
Hui (Matthew) Li
Director of Investor Relations
Email: ir@yirendai.com


[1] Adjusted EBITDA margin is a non-GAAP financial measure calculated as adjusted EBITDA divided by total net revenue.

 

Unaudited Condensed Consolidated Statements of Operations

 (in thousands, except for share, per share and per ADS data, and percentages)


For the Three Months Ended 


For the Full Year Ended 


December
31, 2016


September
30, 2017


December
31, 2017


December
31, 2017


December
31, 2016


December
31, 2017


December
31, 2017


RMB


RMB


RMB


USD


RMB


RMB


USD

Net revenue:














Loan facilitation services

1,036,630


1,425,162


1,703,931


261,889


3,133,423


5,226,691


803,328

Post-origination services

25,039


49,951


62,564


9,616


84,154


187,216


28,775

Others

9,441


38,791


58,295


8,960


20,414


129,443


19,895

Total net revenue

1,071,110


1,513,904


1,824,790


280,465


3,237,991


5,543,350


851,998

Operating costs and expenses:














Sales and marketing

537,953


844,165


989,811


152,131


1,571,038


2,921,236


448,986

Origination and servicing

56,668


119,036


146,915


22,580


180,076


417,882


64,227

General and administrative

79,714


172,643


155,090


23,837


402,111


526,845


80,976

Total operating costs and expenses

674,335


1,135,844


1,291,816


198,548


2,153,225


3,865,963


594,189

Interest income

14,778


33,250


30,054


4,619


36,843


114,851


17,652

Fair value adjustments related to Consolidated ABFE

(1,287)


(22,762)


(16,802)


(2,582)


(19,735)


(40,124)


(6,167)

Non-operating income, net

225


158


(44)


(7)


575


876


135

Income before provision for income taxes

410,491


388,706


546,182


83,947


1,102,449


1,752,990


269,429

Income tax expense/(benefit)

30,710


85,732


97,370


14,966


(13,949)


381,207


58,590

Net income

379,781


302,974


448,812


68,981


1,116,398


1,371,783


210,839















Weighted average number of ordinary shares
outstanding, basic

119,493,662


121,249,448


121,319,117


121,319,117


118,240,414


120,457,573


120,457,573

Basic income per share

3.1783


2.4988


3.6994


0.5686


9.4418


11.3881


1.7503

Basic income per ADS

6.3566


4.9976


7.3988


1.1372


18.8836


22.7762


3.5006















Weighted average number of ordinary shares
outstanding, diluted

120,859,390


123,509,834


123,744,151


123,744,151


118,937,082


122,256,838


122,256,838

Diluted income per share

3.1423


2.4530


3.6269


0.5574


9.3865


11.2205


1.7246

Diluted income per ADS

6.2846


4.9060


7.2538


1.1148


18.7730


22.4410


3.4492















Unaudited Condensed Consolidated
Cash Flow Data














Net cash generated from operating activities

836,055


346,329


1,275,309


196,012


2,113,435


2,716,513


417,520

Net cash (used in)/provided by investing activities

(807,744)


342,289


(193,498)


(29,740)


(1,421,663)


(374,597)


(57,574)

Net cash provided by/(used in) financing activities

60,400


(127,864)


(581,752)


(89,414)


135,298


(849,450)


(130,558)

Effect of foreign exchange rate changes

17,193


(14,885)


9,018


1,386


29,356


(16,109)


(2,476)

Net increase in cash, cash equivalents and
restricted cash

105,904


545,869


509,077


78,244


856,426


1,476,357


226,912

Cash, cash equivalents and restricted
cash, beginning of period

2,080,607


2,607,922


3,153,791


484,729


1,330,085


2,186,511


336,061

Cash, cash equivalents and restricted
cash, end of period

2,186,511


3,153,791


3,662,868


562,973


2,186,511


3,662,868


562,973

 

Unaudited Consolidated Balance Sheet

 (in thousands, except for share, per share and per ADS data, and percentages)


As of


December
31, 2016


September
30, 2017


December
31, 2017


December
31, 2017


RMB


RMB


RMB


USD









        Cash and cash equivalents

968,225


1,403,529


1,857,175


285,443

        Restricted cash

1,218,286


1,750,262


1,805,693


277,530

        Accounts receivable

28,581


24,050


21,368


3,284

        Prepaid expenses and other assets

466,763


1,136,993


1,062,484


163,301

        Loans at fair value

371,033


558,178


791,681


121,679

        Amounts due from related parties

1,678


176,867


117,222


18,017

        Held-to-maturity investments

98,917


168,917


9,944


1,528

        Available-for-sale investments

1,158,000


996,660


969,759


149,049

        Property, equipment and software, net

35,503


81,515


82,249


12,641

        Deferred tax assets

436,402


685,875


801,089


123,125

Total assets

4,783,388


6,982,846


7,518,664


1,155,597

        Accounts payable

13,691


22,634


33,841


5,201

        Amounts due to related parties

11,609


23,153


76,544


11,765

        Liabilities from quality assurance program and guarantee

1,471,000


2,392,794


2,793,948


429,422

        Deferred revenue

164,318


194,646


222,906


34,260

        Payable to investors at fair value

418,686


145,200


113,445


17,436

        Accrued expenses and other liabilities

564,165


1,704,207


1,296,650


199,291

        Deffered tax liability



4,545


11,277


1,733

Total liabilities

2,643,469


4,487,179


4,548,611


699,108

        Ordinary shares

75


76


76


12

        Additional paid-in capital

933,272


1,094,916


1,123,443


172,670

        Accumulated other comprehensive income

29,457


4,330


11,478


1,764

        Retained earnings

1,177,115


1,396,345


1,835,056


282,043

Total equity

2,139,919


2,495,667


2,970,053


456,489

Total liabilities and equity

4,783,388


6,982,846


7,518,664


1,155,597

 

Operating Highlights and Reconciliation of GAAP to Non-GAAP Measures

(in thousands, except for number of  borrowers, number of investors and percentages)


For the Three Months Ended 



For the Full Year Ended 


December
31, 2016


September
30, 2017


December
31, 2017


December
31, 2017



December
31, 2016


December
31, 2017


December
31, 2017


RMB


RMB


RMB


USD



RMB


RMB


USD

Operating Highlights:















Amount of loans facilitated

6,883,442


12,185,367


13,438,520


2,065,463



20,486,128


41,406,058


6,363,995

        Loans generated from online channels

2,497,623


6,972,156


7,709,403


1,184,914



7,780,555


22,543,298


3,464,842

        Loans generated from offline channels

4,385,819


5,213,211


5,729,117


880,549



12,705,573


18,862,760


2,899,153

Fees billed

1,630,358


2,475,271


2,943,953


452,478



4,911,221


8,865,228


1,362,561

Remaining principal of performing loans

20,780,617


34,235,727


40,616,167


6,242,591



20,780,617


40,616,167


6,242,591

Remaining principal of performing loans covered
by quality assurance program and guarantee

20,103,043


33,622,142


39,717,029


6,104,396



20,103,043


39,717,029


6,104,396

Number of borrowers

110,785


192,725


202,370


202,370



321,019


649,154


649,154

        Borrowers from online channels

63,010


145,838


150,982


150,982



184,430


472,960


472,960

        Borrowers from offline channels

47,775


46,887


51,388


51,388



136,589


176,194


176,194

Number of investors

194,505


214,967


233,374


233,374



597,765


592,642


592,642

        Investors from online channels

194,505


214,967


233,374


233,374



597,765


592,642


592,642

        Investors from offline channels

-


-


-


-



-


-


-

Adjusted EBITDA

401,146


422,413


542,704


83,412



1,093,437


1,743,848


268,024

Adjusted EBITDA margin

37.5%


27.9%


29.7%


29.7%



33.8%


31.5%


31.5%
















Reconciliation of Net Revenues















Fees billed:















        Transaction fees billed to borrowers

1,599,674


2,338,933


2,761,147


424,381



4,830,566


8,361,026


1,285,066

            Upfront fees billed to borrowers

1,468,330


2,046,742


2,376,885


365,321



4,450,465


7,296,284


1,121,418

            Monthly fees billed to borrowers

131,344


292,191


384,262


59,060



380,101


1,064,742


163,648

        Service fees billed to investors

135,747


271,961


339,786


52,224



399,311


1,011,724


155,499

        Others

10,007


41,118


61,746


9,490



21,639


137,163


21,082

        Value-added tax

(115,070)


(176,741)


(218,726)


(33,617)



(340,295)


(644,685)


(99,086)

Total fees billed

1,630,358


2,475,271


2,943,953


452,478



4,911,221


8,865,228


1,362,561

        Stand-ready liabilities associated with
        quality assurance program and guarantee

(528,852)


(896,155)


(1,051,211)


(161,568)



(1,598,238)


(3,156,349)


(485,122)

        Deferred revenue 

(18,545)


(26,040)


(32,492)


(4,994)



(71,322)


(78,491)


(12,064)

        Cash incentives

(42,836)


(91,371)


(100,057)


(15,379)



(98,173)


(273,397)


(42,020)

        Value-added tax

30,985


52,199


64,597


9,928



94,503


186,359


28,643

Net revenues

1,071,110


1,513,904


1,824,790


280,465



3,237,991


5,543,350


851,998
















Reconciliation of EBITDA















Net income

379,781


302,974


448,812


68,981



1,116,398


1,371,783


210,839

Interest income

(14,778)


(33,250)


(30,054)


(4,619)



(36,843)


(114,851)


(17,652)

Income tax expense

30,710


85,732


97,370


14,966



(13,949)


381,207


58,590

Depreciation and amortization

3,554


6,892


7,738


1,189



10,609


23,729


3,647

Share-based compensation

1,879


60,065


18,838


2,895



17,222


81,980


12,600

Adjusted EBITDA

401,146


422,413


542,704


83,412



1,093,437


1,743,848


268,024

 

Delinquency Rates



Delinquent for



15-29 days


30-59 days


60-89 days

All Loans







December 31, 2013


0.2%


0.4%


0.3%

December 31, 2014


0.3%


0.2%


0.2%

December 31, 2015


0.4%


0.5%


0.4%

December 31, 2016


0.4%


0.7%


0.6%

December 31, 2017


0.8%


0.9%


0.7%








Online Channels







December 31, 2013


0.1%


0.9%


0.3%

December 31, 2014


0.4%


0.3%


0.2%

December 31, 2015


0.6%


0.8%


0.6%

December 31, 2016


0.6%


1.0%


0.8%

December 31, 2017


1.2%


1.2%


0.9%








Offline Channels







December 31, 2013


0.3%


0.2%


0.2%

December 31, 2014


0.3%


0.2%


0.2%

December 31, 2015


0.3%


0.4%


0.3%

December 31, 2016


0.4%


0.6%


0.4%

December 31, 2017


0.5%


0.7%


0.5%

 

Net Charge-Off Rate for Previous Risk Grid

Loan
issued
period


Loan
grade


Amount of loans
facilitated
during the period


Accumulated
M3+ Net Charge-Off
as of December
31, 2017


Total Net
Charge-Off Rate
as of December
31, 2017





(in RMB thousands)


(in RMB thousands)



2014


A


1,917,542


88,935


4.6%



B


303,030


20,243


6.7%



C


-


-


-



D


7,989


518


6.5%



Total


2,228,561


109,696


4.9%

2015


A


873,995


50,703


5.8%



B


419,630


33,646


8.0%



C


557,414


60,527


10.9%



D


7,706,574


743,268


9.6%



Total


9,557,613


888,144


9.3%

2016


A


1,141,835


25,183


2.2%



B


749,868


36,335


4.8%



C


1,403,553


94,914


6.8%



D


17,085,347


1,053,336


6.2%



Total


20,380,603


1,209,768


5.9%

2017


A


970,550


3,328


0.3%



B


3,277,816


16,763


0.5%



C


5,030,271


31,014


0.6%



D


32,127,421


391,318


1.2%



Total


41,406,058


442,423


1.1%

 

Net Charge-Off Rate for Upgraded Risk Grid

Loan
issued
period


Customer
grade


Amount of loans
facilitated
during the period


Accumulated
M3+ Net Charge-Off
as of December
31, 2017


Total Net
Charge-Off Rate
as of December
31, 2017





(in RMB thousands)


(in RMB thousands)



2014


I


-


-


-



II


1,921,372


88,935


4.6%



III


303,276


20,243


6.7%



IV


-


-


-



V


3,913


518


13.2%



Total


2,228,561


109,696


4.9%

2015


I


146,490


3,865


2.6%



II


1,614,354


83,880


5.2%



III


2,521,705


195,378


7.7%



IV


2,506,107


238,742


9.5%



V


2,768,957


366,279


13.2%



Total


9,557,613


888,144


9.3%

2016


I


497,220


7,824


1.6%



II


3,137,889


81,607


2.6%



III


3,763,081


141,208


3.8%



IV


5,183,233


269,657


5.2%



V


7,799,180


709,472


9.1%



Total


20,380,603


1,209,768


5.9%

2017


I


2,701,162


6,522


0.2%



II


9,079,647


43,501


0.5%



III


10,611,451


83,420


0.8%



IV


10,263,135


106,168


1.0%



V


8,750,663


202,812


2.3%



Total


41,406,058


442,423


1.1%

 

M3+ Net Charge-Off Rate

Loan
issued
period


Month on Book



4

7

10

13

16

19

22

25

28

31

34

2013Q1


1.9%

3.2%

3.1%

2.3%

2.0%

0.9%

0.5%

0.5%

0.4%

0.4%

0.4%

2013Q2


1.8%

3.6%

4.5%

5.9%

6.4%

7.4%

6.1%

7.0%

7.5%

7.5%

7.8%

2013Q3


0.5%

2.8%

4.2%

5.5%

6.1%

6.5%

7.1%

7.1%

7.0%

6.9%

6.9%

2013Q4


0.7%

3.4%

4.8%

6.2%

6.8%

7.5%

8.3%

8.3%

8.2%

8.5%

8.3%

2014Q1


1.0%

4.2%

6.1%

7.0%

8.4%

9.3%

9.8%

9.7%

9.9%

9.8%

9.5%

2014Q2


0.5%

1.8%

2.6%

3.8%

4.3%

4.6%

4.6%

4.7%

4.7%

4.7%

4.8%

2014Q3


0.2%

0.8%

2.0%

2.8%

3.3%

3.7%

4.0%

4.2%

4.2%

4.1%

4.1%

2014Q4


0.3%

1.5%

2.7%

3.5%

4.1%

4.6%

5.1%

5.2%

5.2%

5.3%

5.3%

2015Q1


0.6%

2.7%

4.4%

5.8%

7.1%

8.2%

9.1%

9.6%

9.9%

10.2%

10.3%

2015Q2


0.5%

2.1%

3.7%

5.3%

6.6%

7.7%

8.6%

9.2%

9.6%

9.9%


2015Q3


0.2%

1.6%

3.4%

4.9%

6.4%

7.4%

8.1%

8.6%

9.0%



2015Q4


0.2%

1.6%

3.2%

4.9%

6.2%

7.2%

8.0%

8.7%




2016Q1


0.2%

1.3%

2.9%

4.3%

5.4%

6.4%

7.2%





2016Q2


0.2%

1.7%

3.4%

4.9%

6.1%

7.1%






2016Q3


0.1%

1.5%

3.2%

4.6%

5.9%







2016Q4


0.2%

1.5%

3.0%

4.6%








2017Q1


0.2%

1.4%

3.2%









2017Q2


0.3%

1.9%










2017Q3


0.4%











Cision View original content:http://www.prnewswire.com/news-releases/yirendai-reports-fourth-quarter-and-full-year-2017-financial-results-300614077.html

SOURCE Yirendai Ltd.

Social Media

Investor Tools

  •  
  •  
  •  
  •