CHINA UNION HOLDINGS LTD. Financials China Union Holdings Ltd.
Equities
000036
CNE000000G13
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.47 CNY | +4.83% |
|
+10.51% | -10.80% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 5,906 | 6,440 | 6,010 | 5,773 | 5,149 | - | - |
| Enterprise Value (EV) 1 | 5,906 | 6,440 | 6,010 | 5,773 | 5,149 | 5,149 | 5,149 |
| P/E ratio | 10.8 x | 16.1 x | 14 x | 64.8 x | 57.8 x | 49.6 x | 43.4 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | - | 3.42 x | 2.56 x | 10.2 x | 8.31 x | 7.55 x | 6.84 x |
| EV / Revenue | - | 3.42 x | 2.56 x | 10.2 x | 8.31 x | 7.55 x | 6.84 x |
| EV / EBITDA | - | 8.46 x | 7.16 x | 36.1 x | 30.8 x | 27.8 x | 24.8 x |
| EV / FCF | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - |
| Price to Book | - | 1.3 x | 1.13 x | 1.08 x | 0.95 x | 0.93 x | 0.91 x |
| Nbr of stocks (in thousands) | 1,483,934 | 1,483,934 | 1,483,934 | 1,483,934 | 1,483,934 | - | - |
| Reference price 2 | 3.980 | 4.340 | 4.050 | 3.890 | 3.470 | 3.470 | 3.470 |
| Announcement Date | 4/19/21 | 4/14/22 | 4/13/23 | 4/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 1,882 | 2,344 | 565.2 | 619.9 | 681.9 | 752.4 |
| EBITDA 1 | - | 761.4 | 839.2 | 160.1 | 167.1 | 185.2 | 207.3 |
| EBIT 1 | - | 703.6 | 786.3 | 106.6 | 133 | 156.7 | 183.1 |
| Operating Margin | - | 37.38% | 33.55% | 18.86% | 21.46% | 22.99% | 24.33% |
| Earnings before Tax (EBT) 1 | - | 705 | 788.4 | 105.9 | 132.3 | 156 | 182.4 |
| Net income 1 | 551.2 | 406.3 | 435.7 | 81.63 | 91.02 | 101 | 112 |
| Net margin | - | 21.59% | 18.59% | 14.44% | 14.68% | 14.81% | 14.89% |
| EPS 2 | 0.3700 | 0.2700 | 0.2900 | 0.0600 | 0.0600 | 0.0700 | 0.0800 |
| Free Cash Flow | - | - | - | - | - | - | - |
| FCF margin | - | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 4/19/21 | 4/14/22 | 4/13/23 | 4/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow | - | - | - | - | - | - | - |
| ROE (net income / shareholders' equity) | - | 8.18% | 8.47% | 1.53% | 1.76% | 1.91% | 2.08% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share 2 | - | 3.350 | 3.580 | 3.600 | 3.660 | 3.730 | 3.800 |
| Cash Flow per Share 2 | - | -0.0800 | 1.520 | -0.6300 | 0.1200 | 0.3200 | 0.3800 |
| Capex 1 | - | 251 | 0.64 | 1.08 | 42 | 48.5 | 57.2 |
| Capex / Sales | - | 13.34% | 0.03% | 0.19% | 6.77% | 7.12% | 7.6% |
| Announcement Date | 4/19/21 | 4/14/22 | 4/13/23 | 4/28/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
3.47
CNY
Average target price
3.29
CNY
Spread / Average Target
-5.19%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -10.80% | 713M | |
| +17.32% | 30.03B | |
| -5.15% | 28.11B | |
| +26.23% | 26.23B | |
| +17.21% | 25.22B | |
| +20.06% | 23.18B | |
| +40.97% | 22.31B | |
| +13.13% | 18.4B | |
| -4.42% | 18.21B | |
| +9.98% | 16.41B |
- Stock Market
- Equities
- 000036 Stock
- Financials China Union Holdings Ltd.
