Stock 817 CHINA JINMAO HOLDINGS GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials China Jinmao Holdings Group Limited

Equities

817

HK0817039453

Real Estate Development & Operations

Delayed Hong Kong S.E.
Other stock markets
 03:10:56 2024-07-09 am EDT 		5-day change 1st Jan Change
0.64 HKD +1.59% Intraday chart for China Jinmao Holdings Group Limited +3.23% -14.67%
Jul. 08 China Jinmao Holdings' Sales Reach 13.3 Billion Yuan in June MT
Jul. 08 China Jinmao Holdings Group Limited Reports Unaudited Group Sales Results for the Month and Year to Date Ended June 30, 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 71,441 45,468 30,579 22,369 10,125 8,505 - -
Enterprise Value (EV) 1 158,044 110,696 113,346 111,386 106,916 108,802 101,054 108,691
P/E ratio 9.98 x 9.45 x 5.31 x 9.47 x -1.34 x 5.22 x 4.11 x 3.58 x
Yield 3.79% 7.28% 4.98% 6.55% - 6.3% 5.67% 6.35%
Capitalization / Revenue 1.5 x 0.63 x 0.28 x 0.24 x 0.13 x 0.11 x 0.11 x 0.11 x
EV / Revenue 3.32 x 1.54 x 1.02 x 1.18 x 1.36 x 1.42 x 1.34 x 1.41 x
EV / EBITDA 16.3 x 8.36 x 7.79 x 14.5 x 32.7 x 25.4 x 18.5 x 19.2 x
EV / FCF 7.32 x 3.08 x 27.6 x 119 x 45.7 x -11.4 x 7.25 x 22.6 x
FCF Yield 13.7% 32.5% 3.62% 0.84% 2.19% -8.8% 13.8% 4.42%
Price to Book 1.66 x 0.82 x 0.5 x 0.41 x 0.24 x 0.19 x 0.19 x 0.19 x
Nbr of stocks (in thousands) 11,769,524 12,736,243 12,688,342 13,314,993 13,499,588 13,499,588 - -
Reference price 2 6.070 3.570 2.410 1.680 0.7500 0.6300 0.6300 0.6300
Announcement Date 3/25/20 3/23/21 3/29/22 3/28/23 3/27/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 47,605 71,669 110,659 94,623 78,477 76,369 75,311 76,883
EBITDA 1 9,685 13,244 14,551 7,684 3,269 4,286 5,453 5,667
EBIT 1 9,221 12,469 13,984 7,108 2,374 4,900 5,212 5,426
Operating Margin 19.37% 17.4% 12.64% 7.51% 3.03% 6.42% 6.92% 7.06%
Earnings before Tax (EBT) 1 14,081 11,509 15,622 11,125 -3,048 3,843 4,178 5,235
Net income 1 7,085 4,632 5,763 2,262 -7,475 1,606 2,062 2,361
Net margin 14.88% 6.46% 5.21% 2.39% -9.53% 2.1% 2.74% 3.07%
EPS 2 0.6081 0.3778 0.4535 0.1774 -0.5595 0.1207 0.1533 0.1758
Free Cash Flow 1 21,595 35,936 4,100 938.1 2,339 -9,574 13,933 4,802
FCF margin 45.36% 50.14% 3.7% 0.99% 2.98% -12.54% 18.5% 6.25%
FCF Conversion (EBITDA) 222.97% 271.35% 28.17% 12.21% 71.55% - 255.51% 84.72%
FCF Conversion (Net income) 304.82% 775.9% 71.14% 41.47% - - 675.59% 203.41%
Dividend per Share 2 0.2300 0.2600 0.1200 0.1100 - 0.0397 0.0357 0.0400
Announcement Date 3/25/20 3/23/21 3/29/22 3/28/23 3/27/24 - - -
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 31,419 13,563 57,233 34,247 75,695 32,639 61,849 28,922 49,384 29,915 47,337 30,002 45,004
EBITDA - - - - - - - - - - - - -
EBIT 1 - - - 3,658 10,249 3,583 3,510 1,368 997.9 1,986 2,763 2,610 3,915
Operating Margin - - - 10.68% 13.54% 10.98% 5.68% 4.73% 2.02% 6.64% 5.84% 8.7% 8.7%
Earnings before Tax (EBT) 1 - - - - - - - - - -72.55 294.5 - -
Net income 1 - - - - - 2,919 - - - -33.57 141.9 - -
Net margin - - - - - 8.94% - - - -0.11% 0.3% - -
EPS 2 - - - - - 0.2299 -0.0535 0.0350 -0.5947 0.0160 0.0325 0.0540 0.0860
Dividend per Share - 0.1200 - 0.1200 - 0.0900 0.0200 0.0150 - - - - -
Announcement Date 3/25/20 8/25/20 3/23/21 8/24/21 3/29/22 8/30/22 3/28/23 8/29/23 3/27/24 - - - -
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 86,603 65,227 82,767 89,017 96,791 100,297 92,549 100,186
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 8.942 x 4.925 x 5.688 x 11.58 x 29.61 x 23.4 x 16.97 x 17.68 x
Free Cash Flow 1 21,595 35,936 4,100 938 2,339 -9,574 13,933 4,802
ROE (net income / shareholders' equity) 17.2% 15.2% 9.7% 4.07% -15.7% 3.42% 4.73% 4.65%
ROA (Net income/ Total Assets) 2.16% 1.95% 1.17% 0.48% -1.64% 0.56% 0.72% 0.75%
Assets 1 328,186 236,934 491,343 475,246 456,097 284,212 287,753 315,949
Book Value Per Share 2 3.670 4.380 4.840 4.070 3.180 3.240 3.300 3.240
Cash Flow per Share 2 1.880 3.050 0.4300 0.1600 0.2500 0.4900 0.5600 0.6000
Capex 1 1,185 1,420 1,360 1,095 1,002 1,159 1,198 1,244
Capex / Sales 2.49% 1.98% 1.23% 1.16% 1.28% 1.52% 1.59% 1.62%
Announcement Date 3/25/20 3/23/21 3/29/22 3/28/23 3/27/24 - - -
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 Jinmao Holdings Group Limited

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
0.63 HKD
Average target price
0.9026 HKD
Spread / Average Target
+43.27%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
CHINA JINMAO HOLDINGS GROUP LIMITED Stock China Jinmao Holdings Group Limited
-14.67% 1.09B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+29.27% 26.16B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-5.89% 24.33B
DLF LIMITED Stock DLF Limited
+15.08% 24.78B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-20.90% 23.06B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+34.59% 20.6B
EMAAR PROPERTIES Stock Emaar Properties
+2.02% 19.2B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
-4.07% 18.53B
MACROTECH DEVELOPERS LIMITED Stock Macrotech Developers Limited
+52.16% 18.35B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+18.72% 14.77B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 817 Stock
  4. Financials China Jinmao Holdings Group Limited