Market Closed -
Hong Kong S.E.
04:08:35 2024-05-22 am EDT
|
5-day change
|
1st Jan Change
|
0.53
HKD
|
-3.64%
|
|
-7.02%
|
+20.45%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
21,159
|
9,865
|
11,262
|
7,324
|
3,046
|
3,883
|
-
|
-
|
Enterprise Value (EV)
1 |
71,695
|
48,287
|
76,835
|
95,359
|
3,046
|
82,200
|
66,325
|
51,923
|
P/E ratio
|
8.01
x
|
3.47
x
|
4.14
x
|
-0.46
x
|
-0.14
x
|
-0.71
x
|
-1.33
x
|
-1.97
x
|
Yield
|
4.43%
|
10%
|
4.86%
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.42
x
|
0.17
x
|
0.18
x
|
0.16
x
|
0.07
x
|
0.12
x
|
0.15
x
|
0.16
x
|
EV / Revenue
|
1.41
x
|
0.85
x
|
1.2
x
|
2.07
x
|
0.07
x
|
2.54
x
|
2.48
x
|
2.2
x
|
EV / EBITDA
|
9,822,363
x
|
6,440,795
x
|
9,699,715
x
|
-124,215,060
x
|
-
|
-
|
-
|
-
|
EV / FCF
|
-18,601,856
x
|
4,462,816
x
|
-9,296,527
x
|
-6,016,325
x
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
0%
|
-0%
|
-0%
|
-
|
-
|
-
|
-
|
Price to Book
|
0.43
x
|
0.19
x
|
0.21
x
|
0.23
x
|
-
|
2.45
x
|
-2.91
x
|
-1.17
x
|
Nbr of stocks (in thousands)
|
7,564,517
|
7,561,731
|
7,594,346
|
7,607,945
|
7,616,096
|
7,616,096
|
-
|
-
|
Reference price
2 |
2.797
|
1.305
|
1.483
|
0.9627
|
0.3999
|
0.5099
|
0.5099
|
0.5099
|
Announcement Date
|
3/24/20
|
3/23/21
|
3/23/22
|
3/30/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
50,926
|
56,511
|
64,247
|
46,127
|
46,459
|
32,300
|
26,692
|
23,555
|
EBITDA
|
7,299
|
7,497
|
7,921
|
-767.7
|
-
|
-
|
-
|
-
|
EBIT
1 |
7,033
|
7,348
|
7,639
|
-7,874
|
-12,782
|
-2,789
|
-548.5
|
-9.148
|
Operating Margin
|
13.81%
|
13%
|
11.89%
|
-17.07%
|
-27.51%
|
-8.64%
|
-2.05%
|
-0.04%
|
Earnings before Tax (EBT)
1 |
10,416
|
10,050
|
9,797
|
-13,024
|
-19,561
|
-6,623
|
-3,625
|
-2,440
|
Net income
1 |
2,656
|
2,866
|
2,729
|
-15,930
|
-21,097
|
-5,442
|
-2,919
|
-1,974
|
Net margin
|
5.22%
|
5.07%
|
4.25%
|
-34.54%
|
-45.41%
|
-16.85%
|
-10.94%
|
-8.38%
|
EPS
2 |
0.3490
|
0.3760
|
0.3580
|
-2.092
|
-2.770
|
-0.7145
|
-0.3833
|
-0.2592
|
Free Cash Flow
|
-3,854
|
10,820
|
-8,265
|
-15,850
|
-
|
-
|
-
|
-
|
FCF margin
|
-7.57%
|
19.15%
|
-12.86%
|
-34.36%
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
144.32%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
377.49%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.1239
|
0.1310
|
0.0720
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/24/20
|
3/23/21
|
3/23/22
|
3/30/23
|
3/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2022 S1
|
---|
Net sales
1 |
34,453
|
19,374
|
37,136
|
-
|
23,412
|
EBITDA
|
-
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
EPS
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.0555
|
-
|
0.0460
|
-
|
Announcement Date
|
3/24/20
|
8/17/20
|
3/23/21
|
8/19/21
|
8/31/22
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
50,536
|
38,422
|
65,572
|
88,035
|
-
|
78,317
|
62,442
|
48,040
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
6.923
x
|
5.125
x
|
8.278
x
|
-114.7
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-3,854
|
10,820
|
-8,265
|
-15,850
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
5.4%
|
4.3%
|
5.02%
|
-36.7%
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
1.08%
|
0.88%
|
1.01%
|
-6.04%
|
-
|
-
|
-
|
-
|
Assets
1 |
246,522
|
323,947
|
270,480
|
263,662
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
6.550
|
7.040
|
7.230
|
4.170
|
-
|
0.2100
|
-0.1700
|
-0.4300
|
Cash Flow per Share
2 |
-0.4300
|
1.500
|
-1.040
|
-2.040
|
-
|
0.4200
|
1.410
|
1.550
|
Capex
1 |
551
|
623
|
321
|
321
|
-
|
405
|
-
|
-
|
Capex / Sales
|
1.08%
|
1.1%
|
0.5%
|
0.7%
|
-
|
1.25%
|
-
|
-
|
Announcement Date
|
3/24/20
|
3/23/21
|
3/23/22
|
3/30/23
|
3/28/24
|
-
|
-
|
-
|
Last Close Price
0.5099
CNY Average target price
0.277
CNY Spread / Average Target -45.67% Consensus |
1st Jan change
|
Capi.
|
---|
| +20.45% | 537M | | +0.70% | 25.45B | | -12.14% | 14.17B | | +12.68% | 11.51B | | -22.89% | 7.9B | | -6.94% | 6.87B | | +7.61% | 6.83B | | +4.15% | 6.79B | | -1.30% | 3.72B | | +8.01% | 3.47B |
Residential Real Estate Development
|