End-of-day quote
Shanghai S.E.
06:00:00 2024-07-11 pm EDT
|
5-day change
|
1st Jan Change
|
10.65
CNY
|
-0.84%
|
|
+0.95%
|
-38.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
14,322
|
18,367
|
30,297
|
16,500
|
16,063
|
9,853
|
-
|
-
|
Enterprise Value (EV)
1 |
14,322
|
18,367
|
30,297
|
16,500
|
16,063
|
9,853
|
9,853
|
9,853
|
P/E ratio
|
25.2
x
|
58.3
x
|
80.5
x
|
38.9
x
|
106
x
|
62
x
|
29.7
x
|
44.4
x
|
Yield
|
-
|
0.52%
|
0.37%
|
0.77%
|
0.29%
|
0.85%
|
1.25%
|
0.66%
|
Capitalization / Revenue
|
7.66
x
|
-
|
34.4
x
|
14.3
x
|
16.7
x
|
8.02
x
|
5.34
x
|
5.35
x
|
EV / Revenue
|
7.66
x
|
-
|
34.4
x
|
14.3
x
|
16.7
x
|
8.02
x
|
5.34
x
|
5.35
x
|
EV / EBITDA
|
-
|
-
|
58.1
x
|
30.3
x
|
74.5
x
|
47.8
x
|
35.3
x
|
-
|
EV / FCF
|
-
|
-
|
93.2
x
|
-19.5
x
|
-17.2
x
|
-36.6
x
|
-55.4
x
|
-
|
FCF Yield
|
-
|
-
|
1.07%
|
-5.12%
|
-5.8%
|
-2.73%
|
-1.81%
|
-
|
Price to Book
|
2.42
x
|
-
|
4.19
x
|
2.04
x
|
1.92
x
|
1.18
x
|
1.12
x
|
1.14
x
|
Nbr of stocks (in thousands)
|
914,182
|
910,630
|
910,630
|
930,630
|
930,630
|
925,160
|
-
|
-
|
Reference price
2 |
15.67
|
20.17
|
33.27
|
17.73
|
17.26
|
10.65
|
10.65
|
10.65
|
Announcement Date
|
4/25/20
|
4/16/21
|
4/29/22
|
4/28/23
|
4/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,869
|
-
|
879.9
|
1,158
|
964.6
|
1,228
|
1,846
|
1,842
|
EBITDA
1 |
-
|
-
|
521.1
|
544.8
|
215.6
|
206
|
278.9
|
-
|
EBIT
1 |
736.6
|
-
|
494.9
|
511.1
|
178.1
|
191
|
452.3
|
284
|
Operating Margin
|
39.41%
|
-
|
56.25%
|
44.15%
|
18.46%
|
15.55%
|
24.5%
|
15.42%
|
Earnings before Tax (EBT)
1 |
780.6
|
-
|
497
|
513.8
|
169.2
|
198.5
|
382.2
|
287
|
Net income
1 |
572.8
|
315.3
|
376.5
|
423.6
|
151.1
|
160.4
|
330.9
|
226.9
|
Net margin
|
30.65%
|
-
|
42.79%
|
36.59%
|
15.67%
|
13.06%
|
17.93%
|
12.32%
|
EPS
2 |
0.6229
|
0.3462
|
0.4135
|
0.4552
|
0.1624
|
0.1717
|
0.3581
|
0.2400
|
Free Cash Flow
1 |
-
|
-
|
325.2
|
-845.2
|
-932.4
|
-269
|
-178
|
-
|
FCF margin
|
-
|
-
|
36.96%
|
-73.01%
|
-96.66%
|
-21.9%
|
-9.64%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
62.41%
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
86.38%
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.1050
|
0.1220
|
0.1370
|
0.0500
|
0.0900
|
0.1331
|
0.0700
|
Announcement Date
|
4/25/20
|
4/16/21
|
4/29/22
|
4/28/23
|
4/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-
|
325
|
-845
|
-932
|
-269
|
-178
|
-
|
ROE (net income / shareholders' equity)
|
9.37%
|
4.88%
|
5.34%
|
5.29%
|
1.8%
|
1.92%
|
3.74%
|
2.61%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
4.46%
|
4.48%
|
1.49%
|
1.5%
|
1.9%
|
2.2%
|
Assets
1 |
-
|
-
|
8,440
|
9,464
|
10,174
|
10,694
|
17,418
|
10,313
|
Book Value Per Share
2 |
6.480
|
-
|
7.950
|
8.680
|
8.990
|
9.000
|
9.500
|
9.330
|
Cash Flow per Share
2 |
0.1200
|
-
|
0.3700
|
-0.7000
|
-0.2600
|
-0.1700
|
-0.0100
|
-0.0700
|
Capex
1 |
24.4
|
-
|
108
|
175
|
692
|
42
|
99.3
|
20
|
Capex / Sales
|
1.31%
|
-
|
12.28%
|
15.08%
|
71.73%
|
3.42%
|
5.38%
|
1.09%
|
Announcement Date
|
4/25/20
|
4/16/21
|
4/29/22
|
4/28/23
|
4/27/24
|
-
|
-
|
-
|
Last Close Price
10.65
CNY Average target price
14.99
CNY Spread / Average Target +40.75% Consensus |
1st Jan change
|
Capi.
|
---|
| -38.30% | 1.36B | | +1.65% | 26.03B | | +10.07% | 11.16B | | -33.56% | 10.6B | | -21.30% | 8.18B | | +5.02% | 6.79B | | -10.88% | 6.6B | | -6.39% | 6.11B | | +29.05% | 4.02B | | +3.39% | 3.88B |
Residential Real Estate Development
|