Stock CHZ 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 Deutsche Boerse AG

Equities

CHZ

KYG2108Y1052

Real Estate Development & Operations

Delayed Deutsche Boerse AG
Other stock markets
 02:02:11 2024-07-16 am EDT 		5-day change 1st Jan Change
3.06 EUR -1.29% Intraday chart for China Resources Land Limited -1.29% -2.55%
Jul. 02 China property firms jump after big developers show smaller sales drop RE
Jun. 21 China Resources Land Limited Enters into Two Facility Letters CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 276,680 228,190 233,895 254,931 199,666 192,892 - -
Enterprise Value (EV) 1 376,566 339,660 414,245 327,061 329,394 331,485 333,522 357,686
P/E ratio 8.64 x 6.47 x 5.86 x 7.95 x 5.87 x 6.01 x 5.68 x 5.28 x
Yield 3.01% 4.63% 5.19% 4.47% 5.58% 5.99% 6.3% 6.66%
Capitalization / Revenue 1.72 x 1.07 x 0.89 x 1.08 x 0.73 x 0.69 x 0.67 x 0.65 x
EV / Revenue 2.34 x 1.6 x 1.58 x 1.38 x 1.21 x 1.19 x 1.16 x 1.2 x
EV / EBITDA 7.51 x 6.25 x 7.22 x 6.46 x 6.01 x 5.58 x 5.33 x 5.41 x
EV / FCF 11.7 x 14.6 x 72.3 x 11.9 x 6.6 x 13.6 x 9.06 x 7.12 x
FCF Yield 8.58% 6.86% 1.38% 8.4% 15.2% 7.35% 11% 14%
Price to Book 1.34 x 0.95 x 0.84 x 0.92 x 0.7 x 0.63 x 0.59 x 0.55 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 27.05 27.05 27.05
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 1 161,097 212,453 261,539 236,423 272,393 277,672 287,677 299,057
EBITDA 1 50,117 54,303 57,386 50,632 54,768 59,365 62,602 66,092
EBIT 1 49,272 53,207 55,776 49,109 53,344 57,296 60,292 64,371
Operating Margin 30.59% 25.04% 21.33% 20.77% 19.58% 20.63% 20.96% 21.52%
Earnings before Tax (EBT) 1 66,511 71,184 74,434 63,381 72,061 63,281 66,720 71,766
Net income 1 31,265 35,265 39,952 32,075 34,020 32,485 34,680 36,718
Net margin 19.41% 16.6% 15.28% 13.57% 12.49% 11.7% 12.06% 12.28%
EPS 2 4.493 4.945 5.598 4.499 4.772 4.504 4.762 5.125
Free Cash Flow 1 32,309 23,290 5,732 27,480 49,932 24,371 36,830 50,206
FCF margin 20.06% 10.96% 2.19% 11.62% 18.33% 8.78% 12.8% 16.79%
FCF Conversion (EBITDA) 64.47% 42.89% 9.99% 54.27% 91.17% 41.05% 58.83% 75.96%
FCF Conversion (Net income) 103.34% 66.04% 14.35% 85.67% 146.77% 75.02% 106.2% 136.73%
Dividend per Share 2 1.168 1.481 1.702 1.597 1.563 1.620 1.703 1.802
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 78,629 193,246 112,742 169,114 115,761 173,642
EBITDA - - - - - - - - - - - - -
EBIT 1 - - - 24,019 31,142 18,906 31,502 19,678 38,393 20,691 34,756 21,870 32,806
Operating Margin - - - 27.09% 18.25% 22.84% 20.56% 25.03% 19.87% 18.35% 20.55% 18.89% 18.89%
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% - - - 11.51% 12.93% - -
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 72,129 129,728 138,593 140,630 164,794
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.993 x 2.053 x 3.143 x 1.425 x 2.369 x 2.335 x 2.246 x 2.493 x
Free Cash Flow 1 32,309 23,290 5,732 27,480 49,932 24,371 36,830 50,206
ROE (net income / shareholders' equity) 17.5% 15.3% 15.1% 11.9% 12.3% 10.5% 10.2% 10%
ROA (Net income/ Total Assets) 4.04% 3.64% 3.56% 2.77% 2.76% 2.51% 2.61% 2.71%
Assets 1 773,036 969,436 1,121,368 1,159,582 1,232,427 1,292,629 1,328,385 1,354,006
Book Value Per Share 2 28.90 33.80 39.20 39.00 40.30 43.00 46.00 49.00
Cash Flow per Share 2 5.140 3.750 1.170 4.160 7.170 3.470 3.220 2.380
Capex 1 3,494 3,466 2,590 2,150 1,222 2,196 2,226 2,252
Capex / Sales 2.17% 1.63% 0.99% 0.91% 0.45% 0.79% 0.77% 0.75%
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
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
25
Last Close Price
27.05 HKD
Average target price
39.24 HKD
Spread / Average Target
+45.08%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+32.82% 27.28B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-16.76% 25.27B
DLF LIMITED Stock DLF Limited
+16.42% 24.68B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+34.48% 21.2B
EMAAR PROPERTIES Stock Emaar Properties
+2.40% 19.49B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
-3.05% 18.9B
MACROTECH DEVELOPERS LIMITED Stock Macrotech Developers Limited
+42.05% 17.42B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+19.53% 15.27B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
-9.09% 14.72B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 1109 Stock
  4. CHZ Stock
  5. Financials China Resources Land Limited