Stock 1321 CHINA NEW CITY GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials China New City Group Limited

Equities

1321

KYG211931004

Real Estate Development & Operations

Delayed Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.69 HKD -2.82% Intraday chart for China New City Group Limited -5.48% -5.48%
Mar. 26 China New City Group Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 China New City Board Confirms Name Change; Shares Fall 6% MT

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 2,614 1,611 1,583 1,642 1,671 1,882
Enterprise Value (EV) 1 5,288 3,988 5,963 6,467 5,689 5,861
P/E ratio 5.24 x -6.63 x 60.5 x 37.1 x -5.65 x -4.35 x
Yield - - - - - -
Capitalization / Revenue 8.83 x 0.84 x 0.81 x 2.34 x 1.92 x 3.18 x
EV / Revenue 17.9 x 2.07 x 3.05 x 9.23 x 6.53 x 9.9 x
EV / EBITDA -46.3 x 75 x 11.2 x -68.3 x -55.1 x -42.3 x
EV / FCF -22.6 x 5.09 x -4.06 x -26.1 x 4.9 x 49.4 x
FCF Yield -4.42% 19.6% -24.6% -3.83% 20.4% 2.03%
Price to Book 0.45 x 0.29 x 0.27 x 0.28 x 0.3 x 0.37 x
Nbr of stocks (in thousands) 1,846,132 1,834,968 2,013,248 2,010,768 2,010,768 2,010,768
Reference price 2 1.416 0.8781 0.7864 0.8164 0.8311 0.9362
Announcement Date 4/25/18 4/15/19 4/27/20 4/19/21 4/27/22 4/19/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 296 1,925 1,956 700.4 871.1 591.8
EBITDA 1 -114.1 53.19 532.1 -94.74 -103.2 -138.6
EBIT 1 -131.3 3.517 455.8 -195.2 -215.7 -255.4
Operating Margin -44.37% 0.18% 23.3% -27.87% -24.76% -43.15%
Earnings before Tax (EBT) 1 752.1 -130.8 380.1 108.8 -277 -477.5
Net income 1 488.5 -243.5 26.27 44.43 -295.1 -432.5
Net margin 165.04% -12.65% 1.34% 6.34% -33.88% -73.09%
EPS 2 0.2700 -0.1324 0.0130 0.0220 -0.1470 -0.2151
Free Cash Flow 1 -233.6 783.4 -1,470 -247.6 1,160 118.7
FCF margin -78.91% 40.71% -75.14% -35.35% 133.2% 20.06%
FCF Conversion (EBITDA) - 1,472.95% - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/25/18 4/15/19 4/27/20 4/19/21 4/27/22 4/19/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 2,674 2,377 4,379 4,826 4,018 3,978
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -23.42 x 44.69 x 8.231 x -50.93 x -38.93 x -28.71 x
Free Cash Flow 1 -234 783 -1,470 -248 1,160 119
ROE (net income / shareholders' equity) 8.22% -3.73% 0.75% 0.41% -5.13% -8.36%
ROA (Net income/ Total Assets) -0.67% 0.02% 2.05% -0.82% -0.88% -1.04%
Assets 1 -73,042 -1,475,903 1,279 -5,406 33,588 41,577
Book Value Per Share 2 3.160 3.040 2.870 2.900 2.740 2.540
Cash Flow per Share 2 0.1800 0.3000 0.2000 0.4900 0.8000 0.4700
Capex 1 253 127 111 62.3 119 119
Capex / Sales 85.42% 6.59% 5.69% 8.9% 13.65% 20.03%
Announcement Date 4/25/18 4/15/19 4/27/20 4/19/21 4/27/22 4/19/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Retail Real Estate Development

1st Jan change Capi.
CHINA NEW CITY GROUP LIMITED Stock China New City Group Limited
-5.48% 177M
SCENTRE GROUP Stock Scentre Group
+4.85% 10.49B
THE PHOENIX MILLS LIMITED Stock The Phoenix Mills Limited
+37.76% 6.62B
ARABIAN CENTRES COMPANY Stock Arabian Centres Company
+18.00% 3.18B
PLAZA S.A. Stock Plaza S.A.
+12.20% 2.89B
MULTIPLAN EMPREENDIMENTOS IMOBILIARIOS S.A. Stock Multiplan Empreendimentos Imobiliarios S.A.
-15.55% 2.72B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED Stock Easyhome New Retail Group Corporation Limited
-7.58% 2.62B
AEON MALL CO., LTD. Stock AEON Mall Co., Ltd.
+1.58% 2.6B
ATRIUM LJUNGBERG AB Stock Atrium Ljungberg AB
-18.25% 2.17B
OLAV THON EIENDOMSSELSKAP ASA Stock Olav Thon Eiendomsselskap ASA
+20.11% 2.06B
Retail Real Estate Development
  1. Stock Market
  2. Equities
  3. 1321 Stock
  4. Financials China New City Group Limited