Stock 2768 JIAYUAN INTERNATIONAL GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Jiayuan International Group Limited

Equities

2768

KYG5139G1001

Real Estate Development & Operations

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:27 2023-03-31 am EDT 		5-day change 1st Jan Change
0.173 HKD -2.81% Intraday chart for Jiayuan International Group Limited -.--% -.--%
Apr. 11 Jiayuan International Group Limited Announces Further Delay in Publication of the 2022 Annual Results, 2023 Interim Results and 2023 Annual Results CI
Mar. 28 Jiayuan International Group Limited Announces Resignation of Lau Yee Wa as Joint Company Secretary CI

Valuation

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Capitalization 1 5,703 14,827 31,926 10,751 10,480 10,522
Enterprise Value (EV) 1 10,991 24,367 47,100 22,932 24,489 26,218
P/E ratio 6.66 x 9.7 x 17.6 x 5.24 x 3.15 x 5.26 x
Yield - 2.62% 1.45% 3.61% 5.05% -
Capitalization / Revenue 1.54 x 2.13 x 3.05 x 0.67 x 0.57 x 0.56 x
EV / Revenue 2.97 x 3.51 x 4.5 x 1.43 x 1.33 x 1.38 x
EV / EBITDA 10.3 x 11.4 x 14.6 x 5.14 x 4.67 x 5.66 x
EV / FCF 7.64 x -4.53 x -18.7 x 2.73 x -9.87 x 12.6 x
FCF Yield 13.1% -22.1% -5.35% 36.6% -10.1% 7.92%
Price to Book 1.78 x 2.19 x 4.16 x 1.09 x 0.77 x 0.49 x
Nbr of stocks (in thousands) 1,867,500 2,452,000 2,510,972 3,944,252 4,055,735 4,909,829
Reference price 2 3.054 6.047 12.71 2.726 2.584 2.143
Announcement Date 4/7/17 4/16/18 4/29/19 4/16/20 4/27/21 4/29/22
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net sales 1 3,702 6,949 10,459 16,070 18,363 18,947
EBITDA 1 1,064 2,142 3,229 4,459 5,246 4,635
EBIT 1 1,059 2,137 3,219 4,446 5,215 4,593
Operating Margin 28.61% 30.75% 30.78% 27.67% 28.4% 24.24%
Earnings before Tax (EBT) 1 1,470 2,259 3,457 4,790 6,049 4,583
Net income 1 811.2 1,284 1,794 2,051 3,275 2,420
Net margin 21.91% 18.48% 17.16% 12.76% 17.84% 12.77%
EPS 2 0.4586 0.6235 0.7221 0.5203 0.8207 0.4075
Free Cash Flow 1 1,438 -5,382 -2,520 8,401 -2,480 2,076
FCF margin 38.85% -77.45% -24.1% 52.28% -13.51% 10.96%
FCF Conversion (EBITDA) 135.13% - - 188.4% - 44.78%
FCF Conversion (Net income) 177.29% - - 409.68% - 85.79%
Dividend per Share - 0.1582 0.1844 0.0983 0.1305 -
Announcement Date 4/7/17 4/16/18 4/29/19 4/16/20 4/27/21 4/29/22
1CNY in Million2CNY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 S1
Net sales 1 7,360
EBITDA -
EBIT -
Operating Margin -
Earnings before Tax (EBT) -
Net income 1 326.2
Net margin 4.43%
EPS -
Dividend per Share -
Announcement Date 8/31/22
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2016 2017 2018 2019 2020 2021
Net Debt 1 5,288 9,540 15,174 12,182 14,010 15,696
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.969 x 4.453 x 4.699 x 2.732 x 2.671 x 3.386 x
Free Cash Flow 1 1,438 -5,382 -2,520 8,401 -2,480 2,076
ROE (net income / shareholders' equity) 34.5% 25.5% 23.4% 22% 24.1% 11.7%
ROA (Net income/ Total Assets) 4.22% 5.32% 4.84% 4.54% 4.86% 3.53%
Assets 1 19,203 24,135 37,085 45,163 67,349 68,525
Book Value Per Share 2 1.720 2.760 3.060 2.500 3.360 4.370
Cash Flow per Share 2 0.5200 2.330 1.560 1.530 2.220 1.790
Capex 1 7.68 4.25 10.4 25.7 9.09 35.1
Capex / Sales 0.21% 0.06% 0.1% 0.16% 0.05% 0.19%
Announcement Date 4/7/17 4/16/18 4/29/19 4/16/20 4/27/21 4/29/22
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.
JIAYUAN INTERNATIONAL GROUP LIMITED Stock Jiayuan International Group Limited
-.--% 151M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 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.
+1.45% 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
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 2768 Stock
  4. Financials Jiayuan International Group Limited