JINKE PROPERTY GROUP CO., LTD. Financials Jinke Property Group Co., Ltd.
Equities
000656
CNE000000073
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.49 CNY | +4.93% |
|
+25.21% | -17.68% |
| 10:00am | China's property 'whitelist' lifeline stutters amid sector gloom | RE |
| May. 06 | Jinke Property Group Co., Ltd.(XSEC:000656) dropped from S&P Global BMI Index | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 33,053 | 41,009 | 37,859 | 23,751 | 10,117 | 9,583 |
| Enterprise Value (EV) 1 | 85,390 | 103,796 | 92,149 | 76,877 | 73,516 | 67,189 |
| P/E ratio | 8.6 x | 7.31 x | 5.45 x | 7.35 x | -0.47 x | -1.06 x |
| Yield | 5.82% | 5.86% | 6.35% | - | - | - |
| Capitalization / Revenue | 0.8 x | 0.61 x | 0.43 x | 0.21 x | 0.18 x | 0.15 x |
| EV / Revenue | 2.07 x | 1.53 x | 1.05 x | 0.68 x | 1.34 x | 1.06 x |
| EV / EBITDA | 15.1 x | 11.4 x | 8.73 x | 9.94 x | -3.7 x | 18.7 x |
| EV / FCF | -7.57 x | -12.6 x | 8.8 x | -5.95 x | 7.43 x | 3.12 x |
| FCF Yield | -13.2% | -7.93% | 11.4% | -16.8% | 13.5% | 32% |
| Price to Book | 1.43 x | 1.5 x | 1.03 x | 0.68 x | 0.81 x | 2.33 x |
| Nbr of stocks (in thousands) | 5,339,716 | 5,339,716 | 5,339,716 | 5,301,569 | 5,297,018 | 5,294,366 |
| Reference price 2 | 6.190 | 7.680 | 7.090 | 4.480 | 1.910 | 1.810 |
| Announcement Date | 3/25/19 | 3/23/20 | 4/1/21 | 4/29/22 | 4/28/23 | 4/29/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 41,234 | 67,773 | 87,704 | 112,310 | 54,862 | 63,238 |
| EBITDA 1 | 5,638 | 9,087 | 10,551 | 7,734 | -19,869 | 3,598 |
| EBIT 1 | 5,434 | 8,814 | 10,259 | 7,508 | -20,065 | 3,425 |
| Operating Margin | 13.18% | 13% | 11.7% | 6.68% | -36.57% | 5.42% |
| Earnings before Tax (EBT) 1 | 5,210 | 8,335 | 12,179 | 8,579 | -24,497 | -6,651 |
| Net income 1 | 3,886 | 5,676 | 7,030 | 3,601 | -21,392 | -8,732 |
| Net margin | 9.42% | 8.37% | 8.02% | 3.21% | -38.99% | -13.81% |
| EPS 2 | 0.7200 | 1.050 | 1.300 | 0.6091 | -4.080 | -1.700 |
| Free Cash Flow 1 | -11,286 | -8,236 | 10,475 | -12,920 | 9,893 | 21,504 |
| FCF margin | -27.37% | -12.15% | 11.94% | -11.5% | 18.03% | 34% |
| FCF Conversion (EBITDA) | - | - | 99.28% | - | - | 597.65% |
| FCF Conversion (Net income) | - | - | 149% | - | - | - |
| Dividend per Share 2 | 0.3600 | 0.4500 | 0.4500 | - | - | - |
| Announcement Date | 3/25/19 | 3/23/20 | 4/1/21 | 4/29/22 | 4/28/23 | 4/29/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 Q3 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 48,626 | - | 12,672 | 18,650 | 12,092 |
| EBITDA | - | - | - | - | - | - |
| EBIT 1 | - | 1,103 | - | -314.4 | -1,520 | -3,393 |
| Operating Margin | - | 2.27% | - | -2.48% | -8.15% | -28.06% |
| Earnings before Tax (EBT) 1 | - | 854.5 | - | -261.5 | -1,499 | -3,388 |
| Net income 1 | 3,615 | -927.1 | -104.8 | -293.6 | -1,143 | -2,847 |
| Net margin | - | -1.91% | - | -2.32% | -6.13% | -23.54% |
| EPS 2 | - | -0.1900 | - | -0.0700 | -0.2300 | -0.5400 |
| Dividend per Share 2 | - | - | - | - | - | - |
| Announcement Date | 8/27/20 | 4/29/22 | 4/29/22 | 4/29/22 | 8/30/22 | 10/28/22 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 52,338 | 62,787 | 54,291 | 53,126 | 63,399 | 57,606 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 9.283 x | 6.91 x | 5.145 x | 6.869 x | -3.191 x | 16.01 x |
| Free Cash Flow 1 | -11,286 | -8,236 | 10,475 | -12,920 | 9,893 | 21,504 |
| ROE (net income / shareholders' equity) | 13.4% | 14.1% | 15.4% | 8.85% | -40.6% | -28.3% |
| ROA (Net income/ Total Assets) | 1.75% | 1.99% | 1.82% | 1.25% | -3.74% | 0.82% |
| Assets 1 | 222,014 | 284,545 | 385,270 | 288,715 | 572,209 | -1,068,290 |
| Book Value Per Share 2 | 4.340 | 5.130 | 6.910 | 6.560 | 2.350 | 0.7800 |
| Cash Flow per Share 2 | 5.590 | 6.740 | 8.150 | 5.460 | 2.260 | 1.560 |
| Capex 1 | 277 | 932 | 345 | 406 | 20 | 15.2 |
| Capex / Sales | 0.67% | 1.37% | 0.39% | 0.36% | 0.04% | 0.02% |
| Announcement Date | 3/25/19 | 3/23/20 | 4/1/21 | 4/29/22 | 4/28/23 | 4/29/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -21.55% | 1.04B | |
| +10.18% | 28.66B | |
| +27.88% | 26.77B | |
| -7.82% | 25.83B | |
| +15.43% | 24.86B | |
| +45.81% | 22.8B | |
| +10.17% | 21.41B | |
| +1.52% | 19.61B | |
| +27.40% | 16.36B | |
| -10.33% | 15.93B |
- Stock Market
- Equities
- 000656 Stock
- Financials Jinke Property Group Co., Ltd.
