Stock 9979 GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Greentown Management Holdings Company Limited

Equities

9979

KYG4102M1033

Construction & Engineering

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
6.49 HKD +1.56% Intraday chart for Greentown Management Holdings Company Limited +3.84% +20.86%
Mar. 21 Greentown Management Holdings Company Limited Proposes Special Dividend for the Year Ended 31 December 2023, Payable on 15 July 2024 CI
Mar. 21 Greentown Management Holdings Company Limited Proposes Final Dividend for the Year Ended 31 December 2023, Payable on 15 July 2024 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025
Capitalization 1 5,488 8,519 10,651 12,075 12,075 -
Enterprise Value (EV) 1 5,488 6,322 8,565 9,810 9,674 9,107
P/E ratio 12.5 x 15 x 13.9 x 9.96 x 9.72 x 7.79 x
Yield 6.07% 4.6% 5.66% 6.19% 8.1% 9.84%
Capitalization / Revenue 3.03 x 3.8 x 4.01 x 2.97 x 2.95 x 2.4 x
EV / Revenue 3.03 x 2.82 x 3.22 x 2.97 x 2.36 x 1.81 x
EV / EBITDA 11.1 x 9.02 x 9.09 x 8.01 x 6.47 x 4.94 x
EV / FCF 6.17 x -215 x - 10 x 7.48 x 5.32 x
FCF Yield 16.2% -0.47% - 9.97% 13.4% 18.8%
Price to Book 1.78 x 2.55 x 2.85 x 3.16 x 2.85 x 2.54 x
Nbr of stocks (in thousands) 1,957,976 1,957,976 2,010,000 2,010,000 2,010,000 -
Reference price 2 2.803 4.351 5.299 6.008 6.008 6.008
Announcement Date 3/22/21 3/22/22 3/17/23 3/21/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 1,994 1,813 2,243 2,656 3,302 4,091 5,031
EBITDA 1 - 493.8 701.1 942.4 1,224 1,495 1,844
EBIT 1 - 470.2 676.1 873.5 1,140 1,420 1,765
Operating Margin - 25.94% 30.14% 32.89% 34.51% 34.71% 35.08%
Earnings before Tax (EBT) 1 - 524.9 722.2 924.6 1,177 1,507 1,875
Net income 1 - 439.3 565.2 744.5 973.6 1,236 1,543
Net margin - 24.23% 25.2% 28.03% 29.48% 30.22% 30.67%
EPS 2 0.2300 0.2244 0.2900 0.3800 0.4900 0.6184 0.7710
Free Cash Flow 1 - 889.2 -29.41 - 977 1,293 1,712
FCF margin - 49.05% -1.31% - 29.39% 31.6% 34.03%
FCF Conversion (EBITDA) - 180.07% - - 83.65% 86.48% 92.84%
FCF Conversion (Net income) - 202.4% - - 102.03% 104.59% 110.97%
Dividend per Share 2 - 0.1700 0.2000 0.3000 0.3720 0.4866 0.5910
Announcement Date 6/28/20 3/22/21 3/22/22 3/17/23 3/21/24 - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1
Net sales 1 1,259
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) 1 466.8
Net income 1 360.8
Net margin 28.67%
EPS -
Dividend per Share -
Announcement Date 7/27/22
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - - -
Net Cash position 1 - - 2,197 2,086 2,273 2,401 2,968
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - 889 -29.4 - 977 1,293 1,712
ROE (net income / shareholders' equity) - 18.8% 17.6% 21% 25.1% 29.4% 33.7%
ROA (Net income/ Total Assets) - 10.3% 11.3% 13.1% 13.9% 16.9% 18.4%
Assets 1 - 4,254 4,996 5,703 6,877 7,323 8,371
Book Value Per Share 2 - 1.570 1.710 1.860 1.900 2.110 2.360
Cash Flow per Share 2 - 0.5400 0.2900 0.3700 0.2900 0.5100 0.7900
Capex 1 - 14.1 20.7 27.6 36.2 31.7 51
Capex / Sales - 0.78% 0.92% 1.04% 1.09% 0.77% 1.01%
Announcement Date 6/28/20 3/22/21 3/22/22 3/17/23 3/21/24 - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Greentown Management Holdings Company Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
12
Last Close Price
6.008 CNY
Average target price
7.78 CNY
Spread / Average Target
+29.50%
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Civil Engineers & Architects

1st Jan change Capi.
GREENTOWN MANAGEMENT HOLDINGS COMPANY LIMITED Stock Greentown Management Holdings Company Limited
+20.86% 1.67B
SWECO AB Stock Sweco AB
-14.43% 3.79B
UNITED INTEGRATED SERVICES CO., LTD. Stock United Integrated Services Co., Ltd.
+54.25% 2.35B
HUATU CENDES CO., LTD Stock Huatu Cendes CO., LTD
+13.91% 1.87B
NV5 GLOBAL, INC. Stock NV5 Global, Inc.
-15.42% 1.5B
KUMAGAI GUMI CO.,LTD. Stock Kumagai Gumi Co.,Ltd.
+14.56% 1.13B
ZONBONG LANDSCAPE ENVIRONMENTAL LIMITED Stock ZONBONG LANDSCAPE Environmental Limited
+18.13% 1.02B
CHINA DESIGN GROUP CO., LTD. Stock China Design Group Co., Ltd.
+36.71% 959M
H.G. INFRA ENGINEERING LIMITED Stock H.G. Infra Engineering Limited
+38.61% 918M
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD. Stock Guangzhou Metro Design & Research Institute Co., Ltd.
-1.16% 894M
Civil Engineers & Architects
  1. Stock Market
  2. Equities
  3. 9979 Stock
  4. Financials Greentown Management Holdings Company Limited