Stock 000514 CHONGQING YUKAIFA CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Chongqing Yukaifa Co., Ltd

Equities

000514

CNE0000004R8

Real Estate Development & Operations

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
3.24 CNY +7.64% Intraday chart for Chongqing Yukaifa Co., Ltd +6.93% -22.30%
Apr. 26 Chongqing Yukaifa Co., Ltd Proposes Final Cash Dividend (Tax Included) for 2023 CI
Apr. 25 Chongqing Yukaifa Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,080 3,974 3,198 3,341 3,620 3,519
Enterprise Value (EV) 1 2,945 3,590 4,357 4,195 4,104 3,519
P/E ratio 122 x 15.1 x 23.9 x 20.6 x 22.2 x 33.3 x
Yield - 0.64% 0.66% 0.51% 0.47% -
Capitalization / Revenue 5.7 x 4.59 x 5.12 x 2.82 x 4.04 x 2.65 x
EV / Revenue 5.45 x 4.15 x 6.98 x 3.53 x 4.58 x 2.65 x
EV / EBITDA 21.5 x 9.53 x 18.7 x 11.3 x 15.9 x 7.97 x
EV / FCF 6.26 x -3.39 x -2.8 x 14.4 x 3.66 x -
FCF Yield 16% -29.5% -35.8% 6.92% 27.3% -
Price to Book 1.03 x 1.22 x 0.95 x 0.95 x 0.99 x -
Nbr of stocks (in thousands) 843,771 843,771 843,771 843,771 843,771 843,771
Reference price 2 3.650 4.710 3.790 3.960 4.290 4.170
Announcement Date 3/14/19 3/25/20 3/25/21 3/25/22 3/24/23 4/25/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 540 865.7 624 1,187 895.6 1,330
EBITDA 1 137 376.9 232.5 370.5 258.3 441.5
EBIT 1 70.05 308.7 163.8 301.3 189.6 373.1
Operating Margin 12.97% 35.66% 26.25% 25.39% 21.18% 28.06%
Earnings before Tax (EBT) 1 42.95 349.2 154.3 242.7 201.9 132.2
Net income 1 25.18 263.6 133.5 162.1 162.8 105.7
Net margin 4.66% 30.45% 21.4% 13.66% 18.18% 7.95%
EPS 2 0.0298 0.3124 0.1583 0.1921 0.1929 0.1253
Free Cash Flow 1 470.7 -1,059 -1,558 290.4 1,121 -
FCF margin 87.16% -122.32% -249.66% 24.47% 125.16% -
FCF Conversion (EBITDA) 343.53% - - 78.4% 433.93% -
FCF Conversion (Net income) 1,869.34% - - 179.15% 688.57% -
Dividend per Share - 0.0300 0.0250 0.0200 0.0200 -
Announcement Date 3/14/19 3/25/20 3/25/21 3/25/22 3/24/23 4/25/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 - - 1,159 854 484 -
Net Cash position 1 135 384 - - - -
Leverage (Debt/EBITDA) - - 4.985 x 2.304 x 1.875 x -
Free Cash Flow 1 471 -1,059 -1,558 290 1,121 -
ROE (net income / shareholders' equity) 1.26% 7.55% 3.57% 5.15% 3.83% -
ROA (Net income/ Total Assets) 0.68% 2.95% 1.45% 2.35% 1.5% -
Assets 1 3,704 8,931 9,226 6,899 10,822 -
Book Value Per Share 2 3.550 3.860 4.000 4.160 4.340 -
Cash Flow per Share 2 1.880 1.840 1.170 1.470 1.050 -
Capex 1 11.4 2.63 3.44 3.34 1.07 798
Capex / Sales 2.11% 0.3% 0.55% 0.28% 0.12% 60.05%
Announcement Date 3/14/19 3/25/20 3/25/21 3/25/22 3/24/23 4/25/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
CHONGQING YUKAIFA CO., LTD Stock Chongqing Yukaifa Co., Ltd
-22.30% 377M
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.02% 10.79B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-34.32% 10.32B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-28.99% 7.2B
VINHOMES Stock Vinhomes
-5.56% 7.01B
VINGROUP Stock Vingroup
-0.34% 6.53B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-3.03% 6.09B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-5.92% 3.54B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+12.96% 3.57B
TRICON RESIDENTIAL INC. Stock Tricon Residential Inc.
+27.36% 3.32B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. 000514 Stock
  4. Financials Chongqing Yukaifa Co., Ltd