Stock 1109 CHINA RESOURCES LAND LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials China Resources Land Limited

Equities

1109

KYG2108Y1052

Real Estate Development & Operations

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:39 2024-05-28 am EDT 		5-day change 1st Jan Change
30.5 HKD -0.16% Intraday chart for China Resources Land Limited -5.57% +8.93%
May. 23 China Resources Land Limited Proposes Final Dividend for the Year Ended 31 December 2023 CI
May. 14 China Resources Land's Sales Fall in April MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 276,680 228,190 233,895 254,931 199,666 217,494 - -
Enterprise Value (EV) 1 376,566 339,660 414,245 327,061 329,394 354,824 355,274 368,397
P/E ratio 8.64 x 6.47 x 5.86 x 7.95 x 5.87 x 6.75 x 6.39 x 5.89 x
Yield 3.01% 4.63% 5.19% 4.47% 5.58% 5.35% 5.63% 5.98%
Capitalization / Revenue 1.72 x 1.07 x 0.89 x 1.08 x 0.73 x 0.78 x 0.75 x 0.72 x
EV / Revenue 2.34 x 1.6 x 1.58 x 1.38 x 1.21 x 1.28 x 1.23 x 1.22 x
EV / EBITDA 7.51 x 6.25 x 7.22 x 6.46 x 6.01 x 5.96 x 5.67 x 5.56 x
EV / FCF 11.7 x 14.6 x 72.3 x 11.9 x - 14.4 x 7.5 x 7.34 x
FCF Yield 8.58% 6.86% 1.38% 8.4% - 6.92% 13.3% 13.6%
Price to Book 1.34 x 0.95 x 0.84 x 0.92 x 0.7 x 0.71 x 0.66 x 0.62 x
Nbr of stocks (in thousands) 7,130,940 7,130,940 7,130,940 7,130,940 7,130,940 7,130,940 - -
Reference price 2 38.80 32.00 32.80 35.75 28.00 30.50 30.50 30.50
Announcement Date 3/26/20 3/29/21 3/30/22 3/29/23 3/25/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 161,097 212,453 261,539 236,423 272,393 278,036 288,311 302,352
EBITDA 1 50,117 54,303 57,386 50,632 54,768 59,492 62,708 66,256
EBIT 1 49,272 53,207 55,776 49,109 53,344 57,718 60,656 65,116
Operating Margin 30.59% 25.04% 21.33% 20.77% 19.58% 20.76% 21.04% 21.54%
Earnings before Tax (EBT) 1 66,511 71,184 74,434 63,381 72,061 63,729 67,126 72,718
Net income 1 31,265 35,265 39,952 32,075 34,020 32,566 34,700 37,069
Net margin 19.41% 16.6% 15.28% 13.57% 12.49% 11.71% 12.04% 12.26%
EPS 2 4.493 4.945 5.598 4.499 4.772 4.516 4.772 5.174
Free Cash Flow 1 32,309 23,290 5,732 27,480 - 24,571 47,390 50,206
FCF margin 20.06% 10.96% 2.19% 11.62% - 8.84% 16.44% 16.61%
FCF Conversion (EBITDA) 64.47% 42.89% 9.99% 54.27% - 41.3% 75.57% 75.78%
FCF Conversion (Net income) 103.34% 66.04% 14.35% 85.67% - 75.45% 136.57% 135.44%
Dividend per Share 2 1.168 1.481 1.702 1.597 1.563 1.632 1.716 1.824
Announcement Date 3/26/20 3/29/21 3/30/22 3/29/23 3/25/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 111,102 50,501 159,373 88,656 170,612 82,770 153,193 78,629 193,246 115,532 173,298 119,383 179,075
EBITDA - - - - - - - - - - - - -
EBIT 1 - - - 24,019 31,142 18,906 31,502 19,678 38,393 20,843 34,984 22,340 33,510
Operating Margin - - - 27.09% 18.25% 22.84% 20.56% 25.03% 19.87% 18.04% 20.19% 18.71% 18.71%
Earnings before Tax (EBT) 1 - - - 29,853 - 22,488 - - - 24,570 41,414 - -
Net income 1 - 12,991 - 15,780 - 12,039 - - - 12,973 21,867 - -
Net margin - 25.72% - 17.8% - 14.55% - - - 11.23% 12.62% - -
EPS - - - 2.212 - 1.692 - - - - - - -
Dividend per Share - 0.1680 - 0.2080 - 0.2067 - - - - - - -
Announcement Date 3/26/20 8/26/20 3/29/21 8/25/21 3/30/22 8/30/22 3/29/23 8/29/23 3/25/24 - - - -
1HKD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 99,886 111,470 180,350 72,129 129,728 137,331 137,781 150,904
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.993 x 2.053 x 3.143 x 1.425 x 2.369 x 2.308 x 2.197 x 2.278 x
Free Cash Flow 1 32,309 23,290 5,732 27,480 - 24,571 47,390 50,206
ROE (net income / shareholders' equity) 17.5% 15.3% 15.1% 11.9% 12.3% 10.5% 10.2% 10.1%
ROA (Net income/ Total Assets) 4.04% 3.64% 3.56% 2.77% 2.76% 2.52% 2.62% 2.71%
Assets 1 773,036 969,436 1,121,368 1,159,582 1,232,427 1,291,558 1,324,931 1,366,960
Book Value Per Share 2 28.90 33.80 39.20 39.00 40.30 43.00 46.00 49.10
Cash Flow per Share 2 5.140 3.750 1.170 4.160 - 1.330 2.620 2.380
Capex 1 3,494 3,466 2,590 2,150 - 2,196 2,226 2,252
Capex / Sales 2.17% 1.63% 0.99% 0.91% - 0.79% 0.77% 0.74%
Announcement Date 3/26/20 3/29/21 3/30/22 3/29/23 3/25/24 - - -
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for China Resources Land Limited

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
25
Last Close Price
30.5 HKD
Average target price
39.3 HKD
Spread / Average Target
+28.84%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+8.93% 27.9B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-9.06% 26.96B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+20.72% 25.34B
DLF LIMITED Stock DLF Limited
+12.89% 25.09B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+12.50% 22.23B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+31.47% 20.63B
EMAAR PROPERTIES Stock Emaar Properties
-2.27% 18.51B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+4.75% 17.31B
MACROTECH DEVELOPERS LIMITED Stock Macrotech Developers Limited
+31.38% 16.15B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED Stock Henderson Land Development Company Limited
+4.99% 15.69B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 1109 Stock
  4. Financials China Resources Land Limited