Stock 535 GEMDALE PROPERTIES AND INVESTMENT CORPORATION LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Gemdale Properties and Investment Corporation Limited

Equities

535

BMG3911S1035

Real Estate Development & Operations

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:22 2024-04-29 am EDT 		5-day change 1st Jan Change
0.285 HKD +7.55% Intraday chart for Gemdale Properties and Investment Corporation Limited +15.85% +1.79%
Apr. 19 Gemdale Properties and Investment Corporation Limited Approves Final Ordinary Dividend for the Year Ended 31 December 2023, Payable on 23 September 2024 CI
Apr. 09 MSCI Upgrades Gemdale Properties’ ESG Rating MT

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 10,315 14,634 15,417 11,218 9,388 4,228
Enterprise Value (EV) 1 13,138 21,143 28,056 26,406 28,735 25,501
P/E ratio 4.65 x 3.92 x 3.54 x 2.8 x 4.07 x 12.4 x
Yield 4.23% 7.8% 8.56% 8.87% 1.24% 0.4%
Capitalization / Revenue 1.46 x 1.25 x 0.94 x 0.79 x 0.91 x 0.24 x
EV / Revenue 1.86 x 1.81 x 1.72 x 1.86 x 2.79 x 1.46 x
EV / EBITDA 4.59 x 4.46 x 5.83 x 33.3 x 703 x 17.6 x
EV / FCF 1.49 x 5.53 x -215 x -5.6 x -18.1 x -9.01 x
FCF Yield 66.9% 18.1% -0.46% -17.9% -5.51% -11.1%
Price to Book 0.87 x 0.97 x 0.82 x 0.52 x 0.42 x 0.19 x
Nbr of stocks (in thousands) 15,874,714 15,898,562 16,502,782 16,586,857 16,609,687 16,613,687
Reference price 2 0.6498 0.9205 0.9342 0.6763 0.5652 0.2545
Announcement Date 4/11/19 4/28/20 4/19/21 4/21/22 4/21/23 3/21/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 7,079 11,710 16,322 14,185 10,302 17,452
EBITDA 1 2,863 4,739 4,814 792.8 40.89 1,446
EBIT 1 2,813 4,699 4,784 757.2 9.098 1,392
Operating Margin 39.74% 40.12% 29.31% 5.34% 0.09% 7.98%
Earnings before Tax (EBT) 1 4,788 7,429 7,266 5,723 3,486 1,785
Net income 1 2,253 3,800 4,355 4,014 2,311 342.7
Net margin 31.82% 32.45% 26.68% 28.3% 22.43% 1.96%
EPS 2 0.1396 0.2346 0.2637 0.2413 0.1390 0.0206
Free Cash Flow 1 8,789 3,826 -130.2 -4,714 -1,583 -2,829
FCF margin 124.16% 32.67% -0.8% -33.23% -15.37% -16.21%
FCF Conversion (EBITDA) 306.99% 80.73% - - - -
FCF Conversion (Net income) 390.18% 100.7% - - - -
Dividend per Share 2 0.0275 0.0718 0.0800 0.0600 0.007000 0.001030
Announcement Date 4/11/19 4/28/20 4/19/21 4/21/22 4/21/23 3/21/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,823 6,509 12,639 15,189 19,346 21,273
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 0.9862 x 1.373 x 2.625 x 19.16 x 473.2 x 14.72 x
Free Cash Flow 1 8,789 3,826 -130 -4,714 -1,583 -2,829
ROE (net income / shareholders' equity) 20.4% 28.4% 24.8% 18.9% 9.13% 3.12%
ROA (Net income/ Total Assets) 3.68% 5.1% 4.69% 0.67% 0.01% 0.98%
Assets 1 61,272 74,503 92,897 600,124 33,487,391 34,893
Book Value Per Share 2 0.7500 0.9500 1.140 1.310 1.350 1.350
Cash Flow per Share 2 0.2000 0.3100 0.4300 0.5300 0.3600 0.1500
Capex 1 71.3 10.2 27 57.5 48.5 99.2
Capex / Sales 1.01% 0.09% 0.17% 0.41% 0.47% 0.57%
Announcement Date 4/11/19 4/28/20 4/19/21 4/21/22 4/21/23 3/21/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
GEMDALE PROPERTIES AND INVESTMENT CORPORATION LIMITED Stock Gemdale Properties and Investment Corporation Limited
+1.79% 562M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.91% 26.97B
DLF LIMITED Stock DLF Limited
+21.99% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+2.14% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.52% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.54% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 535 Stock
  4. Financials Gemdale Properties and Investment Corporation Limited