Stock 169 WANDA HOTEL DEVELOPMENT COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Wanda Hotel Development Company Limited

Equities

169

BMG9430N1039

Hotels, Motels & Cruise Lines

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:12 2024-06-17 am EDT 		5-day change 1st Jan Change
0.235 HKD 0.00% Intraday chart for Wanda Hotel Development Company Limited +1.29% -1.67%
Mar. 26 Wanda Hotel Development’s Profit Down in Fiscal 2023 MT
Mar. 25 Wanda Hotel Development Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 2,818 1,785 1,433 1,480 1,409 1,123
Enterprise Value (EV) 1 3,746 3,836 325.1 -269.9 685.7 1,065
P/E ratio 3.68 x -11.9 x 8.68 x 6.15 x 7.29 x 6.8 x
Yield - - - - - -
Capitalization / Revenue 2.76 x 2.2 x 2.19 x 1.69 x 1.73 x 1.14 x
EV / Revenue 3.67 x 4.72 x 0.5 x -0.31 x 0.84 x 1.08 x
EV / EBITDA 7.6 x 11.1 x 1.38 x -0.9 x 2.81 x 3.59 x
EV / FCF 1.29 x -1.4 x 0.07 x 1.37 x -2.32 x -1.84 x
FCF Yield 77.6% -71.4% 1,445% 72.8% -43% -54.4%
Price to Book 1.27 x 0.93 x 0.65 x 0.58 x 0.55 x 0.41 x
Nbr of stocks (in thousands) 4,697,346 4,697,346 4,697,346 4,697,346 4,697,346 4,697,346
Reference price 2 0.6000 0.3800 0.3050 0.3150 0.3000 0.2390
Announcement Date 4/25/19 4/27/20 4/20/21 4/24/22 4/27/23 4/29/24
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,020 812.9 655.4 873.7 816.8 983.1
EBITDA 1 492.9 344.8 235.5 298.6 244.4 296.7
EBIT 1 479.3 329.4 226.5 287.8 228.6 279.9
Operating Margin 47% 40.52% 34.56% 32.95% 27.98% 28.47%
Earnings before Tax (EBT) 1 -84.39 -596.7 135.5 398.4 299 280.3
Net income 1 766.7 -150.4 165.1 240.5 193.2 165.2
Net margin 75.18% -18.5% 25.19% 27.53% 23.66% 16.8%
EPS 2 0.1632 -0.0320 0.0352 0.0512 0.0411 0.0352
Free Cash Flow 1 2,905 -2,738 4,698 -196.4 -295 -579.2
FCF margin 284.89% -336.84% 716.83% -22.48% -36.12% -58.92%
FCF Conversion (EBITDA) 589.4% - 1,995.32% - - -
FCF Conversion (Net income) 378.93% - 2,845.16% - - -
Dividend per Share - - - - - -
Announcement Date 4/25/19 4/27/20 4/20/21 4/24/22 4/27/23 4/29/24
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 928 2,051 - - - -
Net Cash position 1 - - 1,108 1,750 723 57.3
Leverage (Debt/EBITDA) 1.883 x 5.949 x - - - -
Free Cash Flow 1 2,905 -2,738 4,698 -196 -295 -579
ROE (net income / shareholders' equity) -2.03% -17.7% 3.54% 7.8% 6.62% 5.9%
ROA (Net income/ Total Assets) 1.87% 1.88% 1.75% 2.61% 2.29% 3.56%
Assets 1 41,023 -8,009 9,426 9,205 8,433 4,633
Book Value Per Share 2 0.4700 0.4100 0.4700 0.5400 0.5500 0.5800
Cash Flow per Share 2 0.5800 0.5200 0.5100 0.6400 0.2300 0.0700
Capex 1 347 344 238 26.6 8.75 14.9
Capex / Sales 34.05% 42.25% 36.38% 3.05% 1.07% 1.51%
Announcement Date 4/25/19 4/27/20 4/20/21 4/24/22 4/27/23 4/29/24
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Hotels & Motels

1st Jan change Capi.
WANDA HOTEL DEVELOPMENT COMPANY LIMITED Stock Wanda Hotel Development Company Limited
-1.67% 141M
H WORLD GROUP LIMITED Stock H World Group Limited
+2.03% 10.71B
WHITBREAD PLC Stock Whitbread PLC
-19.64% 6.68B
WYNDHAM HOTELS & RESORTS, INC. Stock Wyndham Hotels & Resorts, Inc.
-10.15% 5.82B
CHOICE HOTELS INTERNATIONAL, INC. Stock Choice Hotels International, Inc.
+1.80% 5.51B
SHANGHAI JIN JIANG INTERNATIONAL HOTELS CO., LTD. Stock Shanghai Jin Jiang International Hotels Co., Ltd.
-10.70% 3.58B
SHANGRI-LA ASIA LIMITED Stock Shangri-La Asia Limited
+4.10% 2.49B
ATOUR LIFESTYLE HOLDINGS LIMITED Stock Atour Lifestyle Holdings Limited
-1.61% 2.35B
MANDARIN ORIENTAL INTERNATIONAL LIMITED Stock Mandarin Oriental International Limited
+17.31% 2.31B
CHALET HOTELS LIMITED Stock Chalet Hotels Limited
+18.66% 2.16B
Hotels & Motels
  1. Stock Market
  2. Equities
  3. 169 Stock
  4. Financials Wanda Hotel Development Company Limited