Stock 9928 TIMES NEIGHBORHOOD HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Times Neighborhood Holdings Limited

Equities

9928

KYG8903A1013

Real Estate Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:05 2024-05-31 am EDT 		5-day change 1st Jan Change
0.59 HKD -1.67% Intraday chart for Times Neighborhood Holdings Limited -9.23% +13.46%
Mar. 26 Times Neighborhood Holdings Limited Proposes Final Dividend for the Year Ended December 31, 2023, Payable on July 10, 2024 CI
Mar. 26 Times Neighborhood Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,938 6,023 2,321 896.6 464.3 536.7 - -
Enterprise Value (EV) 1 3,938 4,850 1,507 86.28 -477.1 -513.5 -620.8 -747.5
P/E ratio 40.9 x 24.4 x 7.6 x -4.13 x -2.25 x 4.57 x 4.27 x 3.85 x
Yield 0.76% 1.16% 2% 2.42% 5.08% 3.61% 3.86% 4.28%
Capitalization / Revenue 3.64 x 3.43 x 0.85 x 0.34 x 0.19 x 0.21 x 0.2 x 0.2 x
EV / Revenue 3.64 x 2.76 x 0.55 x 0.03 x -0.19 x -0.2 x -0.23 x -0.27 x
EV / EBITDA 21,196,305 x 14,618,095 x 2,965,737 x 332,891 x - - - -
EV / FCF -4,479,824 x 70,512,801 x 45,075,446 x - - - - -
FCF Yield -0% 0% 0% - - - - -
Price to Book - 3.35 x 1.27 x 0.57 x 0.34 x 0.37 x 0.35 x 0.32 x
Nbr of stocks (in thousands) 908,673 985,673 985,673 985,673 982,323 982,323 - -
Reference price 2 4.334 6.110 2.355 0.9097 0.4726 0.5464 0.5464 0.5464
Announcement Date 3/10/20 3/10/21 3/31/22 3/29/23 3/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,081 1,758 2,720 2,606 2,471 2,554 2,643 2,738
EBITDA 185.8 331.8 508 259.2 - - - -
EBIT 1 170 303.9 442.3 183.4 197.7 190.8 195.8 211.5
Operating Margin 15.72% 17.28% 16.26% 7.04% 8% 7.47% 7.41% 7.73%
Earnings before Tax (EBT) 135.5 316.7 443.8 -248.3 - - - -
Net income 96.31 232.6 308 -213.6 - - - -
Net margin 8.91% 13.23% 11.32% -8.2% - - - -
EPS 2 0.1060 0.2500 0.3100 -0.2200 -0.2100 0.1196 0.1278 0.1418
Free Cash Flow -879.2 68.78 33.43 - - - - -
FCF margin -81.3% 3.91% 1.23% - - - - -
FCF Conversion (EBITDA) - 20.73% 6.58% - - - - -
FCF Conversion (Net income) - 29.57% 10.85% - - - - -
Dividend per Share 2 0.0330 0.0710 0.0470 0.0220 0.0240 0.0197 0.0211 0.0234
Announcement Date 3/10/20 3/10/21 3/31/22 3/29/23 3/26/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2
Net sales 1 702 1,056 1,162 1,558 1,312 1,294
EBITDA - - - - - -
EBIT 1 - - 210 232.2 130.4 53.04
Operating Margin - - 18.07% 14.91% 9.94% 4.1%
Earnings before Tax (EBT) - - - - - -
Net income 84.17 - 153.1 - 31.22 -
Net margin 11.99% - 13.17% - 2.38% -
EPS 2 0.0900 0.1600 0.1600 0.1500 0.0300 -0.2500
Dividend per Share - - - - - -
Announcement Date 8/11/20 3/10/21 8/11/21 3/31/22 8/29/22 3/29/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - 1,173 814 810 941 1,050 1,157 1,284
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow -879 68.8 33.4 - - - - -
ROE (net income / shareholders' equity) 19.3% 17.8% 18.6% 8.44% 10.9% 8.43% 8.4% 8.66%
ROA (Net income/ Total Assets) 3.74% 11.2% 11.2% 4.62% - - - -
Assets 2,574 2,075 2,757 -4,619 - - - -
Book Value Per Share 2 - 1.820 1.850 1.590 1.370 1.470 1.580 1.700
Cash Flow per Share 2 - 0.0900 0.0600 0.0700 - 0.1500 0.1500 0.1700
Capex 1 - 18.6 21.3 11.3 - 9.91 10.3 10.7
Capex / Sales - 1.06% 0.78% 0.43% - 0.39% 0.39% 0.39%
Announcement Date 3/10/20 3/10/21 3/31/22 3/29/23 3/26/24 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
0.5464 CNY
Average target price
0.462 CNY
Spread / Average Target
-15.44%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Services

1st Jan change Capi.
TIMES NEIGHBORHOOD HOLDINGS LIMITED Stock Times Neighborhood Holdings Limited
+13.46% 74.11M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-5.39% 26.56B
KE HOLDINGS INC. Stock KE Holdings Inc.
+4.75% 20.64B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-15.82% 9.93B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-29.20% 9.63B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
+6.99% 9.61B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-6.78% 6.6B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-8.81% 5.63B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+30.55% 4.26B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
+2.87% 2.55B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 9928 Stock
  4. Financials Times Neighborhood Holdings Limited