Stock 9979 GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Greentown Management Holdings Company Limited

Equities

9979

KYG4102M1033

Construction & Engineering

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:28 2024-05-24 am EDT 		5-day change 1st Jan Change
6.97 HKD -3.46% Intraday chart for Greentown Management Holdings Company Limited -7.68% +29.80%
May. 14 Greentown Management Auditor Resigns, Successor Recommended MT
Mar. 21 Greentown Management Holdings Company Limited Proposes Special Dividend for the Year Ended 31 December 2023, Payable on 15 July 2024 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,488 8,519 10,651 9,810 12,987 - -
Enterprise Value (EV) 1 5,488 6,322 8,565 9,810 10,586 10,019 9,572
P/E ratio 12.5 x 15 x 13.9 x 9.96 x 10.4 x 8.38 x 6.88 x
Yield 6.07% 4.6% 5.66% - 7.53% 9.15% 11.6%
Capitalization / Revenue 3.03 x 3.8 x 4.01 x 2.97 x 3.17 x 2.58 x 2.13 x
EV / Revenue 3.03 x 2.82 x 3.22 x 2.97 x 2.59 x 1.99 x 1.57 x
EV / EBITDA 11.1 x 9.02 x 9.09 x 8.01 x 7.08 x 5.43 x 4.31 x
EV / FCF 6.17 x -215 x - - 8.19 x 5.85 x 4.66 x
FCF Yield 16.2% -0.47% - - 12.2% 17.1% 21.4%
Price to Book 1.78 x 2.55 x 2.85 x - 3.02 x 2.73 x 2.51 x
Nbr of stocks (in thousands) 1,957,976 1,957,976 2,010,000 2,010,000 2,010,000 - -
Reference price 2 2.803 4.351 5.299 4.881 6.461 6.461 6.461
Announcement Date 3/22/21 3/22/22 3/17/23 3/21/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,994 1,813 2,243 2,656 3,302 4,093 5,036 6,096
EBITDA 1 - 493.8 701.1 942.4 1,224 1,495 1,844 2,219
EBIT 1 - 470.2 676.1 873.5 1,140 1,417 1,760 2,140
Operating Margin - 25.94% 30.14% 32.89% 34.51% 34.62% 34.94% 35.1%
Earnings before Tax (EBT) 1 - 524.9 722.2 924.6 1,177 1,502 1,870 2,270
Net income 1 - 439.3 565.2 744.5 973.6 1,237 1,544 1,881
Net margin - 24.23% 25.2% 28.03% 29.48% 30.23% 30.66% 30.86%
EPS 2 0.2300 0.2244 0.2900 0.3800 0.4900 0.6185 0.7709 0.9387
Free Cash Flow 1 - 889.2 -29.41 - - 1,293 1,712 2,052
FCF margin - 49.05% -1.31% - - 31.59% 33.99% 33.67%
FCF Conversion (EBITDA) - 180.07% - - - 86.48% 92.84% 92.51%
FCF Conversion (Net income) - 202.4% - - - 104.5% 110.86% 109.12%
Dividend per Share 2 - 0.1700 0.2000 0.3000 - 0.4866 0.5910 0.7471
Announcement Date 6/28/20 3/22/21 3/22/22 3/17/23 3/21/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1
Net sales 1 1,259
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) 1 466.8
Net income 1 360.8
Net margin 28.67%
EPS -
Dividend per Share -
Announcement Date 7/27/22
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - 2,197 2,086 - 2,401 2,968 3,415
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - 889 -29.4 - - 1,293 1,712 2,053
ROE (net income / shareholders' equity) - 18.8% 17.6% 21% - 29.2% 33% 35.8%
ROA (Net income/ Total Assets) - 10.3% 11.3% 13.1% - 16.5% 17.8% 18.1%
Assets 1 - 4,254 4,996 5,703 - 7,478 8,654 10,395
Book Value Per Share 2 - 1.570 1.710 1.860 - 2.140 2.360 2.580
Cash Flow per Share 2 - 0.5400 0.2900 0.3700 - 0.6400 0.7900 1.080
Capex 1 - 14.1 20.7 27.6 - 30 44.5 55.7
Capex / Sales - 0.78% 0.92% 1.04% - 0.73% 0.88% 0.91%
Announcement Date 6/28/20 3/22/21 3/22/22 3/17/23 3/21/24 - - -
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

Ratings for Greentown Management Holdings Company Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
6.461 CNY
Average target price
7.763 CNY
Spread / Average Target
+20.15%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Civil Engineers & Architects

1st Jan change Capi.
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED Stock Greentown Management Holdings Company Limited
+29.80% 1.79B
SWECO AB Stock Sweco AB
+11.55% 5.08B
HUATU CENDES CO., LTD Stock Huatu Cendes CO., LTD
+27.79% 2.1B
UNITED INTEGRATED SERVICES CO., LTD. Stock United Integrated Services Co., Ltd.
+34.03% 2.06B
NV5 GLOBAL, INC. Stock NV5 Global, Inc.
-13.61% 1.55B
H.G. INFRA ENGINEERING LIMITED Stock H.G. Infra Engineering Limited
+80.43% 1.2B
KUMAGAI GUMI CO.,LTD. Stock Kumagai Gumi Co.,Ltd.
-1.66% 972M
ZONQING ENVIRONMENTAL LIMITED Stock ZONQING Environmental Limited
+10.59% 956M
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD. Stock Guangzhou Metro Design & Research Institute Co., Ltd.
+3.84% 940M
CHINA DESIGN GROUP CO., LTD. Stock China Design Group Co., Ltd.
+27.63% 906M
Civil Engineers & Architects
  1. Stock Market
  2. Equities
  3. 9979 Stock
  4. Financials Greentown Management Holdings Company Limited