Stock 1153 JIAYUAN SERVICES HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Jiayuan Services Holdings Limited

Equities

1153

KYG5139K1013

Real Estate Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:27 2023-03-31 am EDT 		5-day change 1st Jan Change
0.275 HKD +10.44% Intraday chart for Jiayuan Services Holdings Limited -.--% -.--%
Mar. 28 Jiayuan Services Holdings Limited Announces Delay in Publication of Annual Results for the Year 2022 and 2023 and Interim Results for the Year 2023 CI
2023 Jiayuan Services Names Receivers of Charged Securities MT

Valuation

Fiscal Period: December 2020 2021
Capitalization 1 1,959 1,705
Enterprise Value (EV) 1 1,320 1,091
P/E ratio 23.3 x 17.4 x
Yield 1.65% -
Capitalization / Revenue 3.19 x 2.08 x
EV / Revenue 2.15 x 1.33 x
EV / EBITDA 11.5 x 7.68 x
EV / FCF 2,205,758 x 12,829,923 x
FCF Yield 0% 0%
Price to Book 3.91 x 2.81 x
Nbr of stocks (in thousands) 600,000 611,709
Reference price 2 3.266 2.787
Announcement Date 4/27/21 4/28/22
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021
Net sales 1 209.8 331.3 454.9 615.1 820.5
EBITDA 1 32.5 56.2 74.51 114.4 142
EBIT 1 30.94 54.2 71.98 106 127.6
Operating Margin 14.75% 16.36% 15.82% 17.24% 15.55%
Earnings before Tax (EBT) 1 25.11 48.54 68.3 102.8 138.6
Net income 1 18.35 35.78 50.21 65.43 100.5
Net margin 8.75% 10.8% 11.04% 10.64% 12.25%
EPS - - - 0.1400 0.1600
Free Cash Flow - -340.9 27.71 598.6 85
FCF margin - -102.91% 6.09% 97.32% 10.36%
FCF Conversion (EBITDA) - - 37.19% 523.13% 59.85%
FCF Conversion (Net income) - - 55.19% 914.92% 84.6%
Dividend per Share - - - 0.0539 -
Announcement Date 11/27/20 11/27/20 11/27/20 4/27/21 4/28/22
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021
Net Debt 1 - 250 250 - -
Net Cash position 1 24.6 - - 639 614
Leverage (Debt/EBITDA) - 4.453 x 3.351 x - -
Free Cash Flow - -341 27.7 599 85
ROE (net income / shareholders' equity) - 73.9% 38.3% 20.6% 18.2%
ROA (Net income/ Total Assets) - 8.18% 5.99% 7.4% 7.35%
Assets 1 - 437.5 838.1 883.7 1,366
Book Value Per Share - - - 0.8400 0.9900
Cash Flow per Share - - - 1.030 0.5800
Capex 1 4.17 2.86 9.42 9.27 12.4
Capex / Sales 1.99% 0.86% 2.07% 1.51% 1.52%
Announcement Date 11/27/20 11/27/20 11/27/20 4/27/21 4/28/22
1CNY in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Services

1st Jan change Capi.
JIAYUAN SERVICES HOLDINGS LIMITED Stock Jiayuan Services Holdings Limited
-.--% 21.49M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-6.19% 26.35B
KE HOLDINGS INC. Stock KE Holdings Inc.
-8.51% 18.19B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-23.96% 10.28B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-16.46% 9.84B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
-3.37% 8.67B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-4.57% 6.73B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-11.93% 5.42B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+34.32% 4.39B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-10.00% 2.23B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 1153 Stock
  4. Financials Jiayuan Services Holdings Limited