Stock 002163 HAINAN DEVELOPMENT HOLDINGSNANHAI CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hainan Development HoldingsNanhai Co., Ltd.

Equities

002163

CNE1000006N0

Construction & Engineering

End-of-day quote Shenzhen S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
7.5 CNY +1.76% Intraday chart for Hainan Development HoldingsNanhai Co., Ltd. +7.76% -17.40%
Apr. 25 Hainan Development HoldingsNanhai Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 18 Hainan Development HoldingsNanhai Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Capitalization 1 4,460 16,818 9,442 9,641 6,337 - -
Enterprise Value (EV) 1 4,460 16,818 9,442 9,641 6,337 6,337 6,337
P/E ratio 92.5 x 110 x 90.4 x -67.1 x 53.6 x 21.4 x 15.6 x
Yield - - - - - - -
Capitalization / Revenue - 3.8 x 2.16 x 2.67 x 1.26 x 0.87 x 0.7 x
EV / Revenue - 3.8 x 2.16 x 2.67 x 1.26 x 0.87 x 0.7 x
EV / EBITDA - 51.4 x 31.2 x -150 x 21.7 x 11.2 x 8.76 x
EV / FCF - - - - - - -
FCF Yield - - - - - - -
Price to Book - 20.7 x 10.5 x 7.17 x 4.08 x 3.42 x 2.81 x
Nbr of stocks (in thousands) 803,550 803,550 803,550 844,958 844,958 - -
Reference price 2 5.550 20.93 11.75 11.41 7.500 7.500 7.500
Announcement Date 3/17/20 4/9/21 4/27/22 4/26/23 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net sales 1 - 4,421 4,365 3,616 5,019 7,278 9,097
EBITDA 1 - 327.2 303 -64.36 292 563.5 723.3
EBIT 1 - 208 176.2 -200.4 147.9 377.8 541.5
Operating Margin - 4.7% 4.04% -5.54% 2.95% 5.19% 5.95%
Earnings before Tax (EBT) 1 - 197 172.9 -201 170.1 391.7 556.6
Net income 1 51.22 149.6 104.3 -144.6 120.4 294.4 408
Net margin - 3.38% 2.39% -4% 2.4% 4.04% 4.48%
EPS 2 0.0600 0.1900 0.1300 -0.1700 0.1400 0.3500 0.4800
Free Cash Flow - - - - - - -
FCF margin - - - - - - -
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 3/17/20 4/9/21 4/27/22 4/26/23 - - -
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2024 2025 2026
Net Debt - - - - - - -
Net Cash position - - - - - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow - - - - - - -
ROE (net income / shareholders' equity) - 20.3% 12.1% -11.9% 7.74% 15.9% 18.1%
ROA (Net income/ Total Assets) - - - - - - -
Assets 1 - - - - - - -
Book Value Per Share 2 - 1.010 1.120 1.590 1.840 2.190 2.670
Cash Flow per Share 2 - 0.4100 0.0600 -0.0100 0.6000 -0.0500 1.620
Capex - - - - - 26 -
Capex / Sales - - - - - 0.36% -
Announcement Date 3/17/20 4/9/21 4/27/22 4/26/23 - - -
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
7.5
Average target price
-
Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Other Construction & Engineering

1st Jan change Capi.
HAINAN DEVELOPMENT HOLDINGSNANHAI CO., LTD. Stock Hainan Development HoldingsNanhai Co., Ltd.
-17.40% 875M
VINCI Stock VINCI
-2.73% 67.61B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+3.26% 59.86B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+21.57% 38.4B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+13.31% 31.33B
FERROVIAL SE Stock Ferrovial SE
+2.60% 26.59B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+20.60% 21.65B
WSP GLOBAL INC. Stock WSP Global Inc.
+14.70% 19.46B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+21.26% 17.51B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+68.80% 17.09B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. 002163 Stock
  4. Financials Hainan Development HoldingsNanhai Co., Ltd.