Stock 600533 NANJING CHIXIA DEVELOPMENT CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Nanjing Chixia Development Co.,Ltd.

Equities

600533

CNE000001B09

Real Estate Development & Operations

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
2.11 CNY +2.43% Intraday chart for Nanjing Chixia Development Co.,Ltd. +2.93% -27.99%
Jan. 18 Nanjing Chixia Development's Contract Sales Drop in 2023; Shares Down 4% MT
2023 Nanjing Chixia Development Co.,Ltd. Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 5,092 3,087 3,518 3,339 3,255 4,022
Enterprise Value (EV) 1 12,505 9,423 11,533 11,785 9,786 11,173
P/E ratio 94 x 14.2 x 11.8 x 10.2 x 8.8 x 21.3 x
Yield 1.03% 3.4% 2.99% 3.14% 3.87% 2.61%
Capitalization / Revenue 2.98 x 1.32 x 1.53 x 1.01 x 1.02 x 0.58 x
EV / Revenue 7.33 x 4.03 x 5 x 3.57 x 3.06 x 1.62 x
EV / EBITDA 106 x 17.9 x 18.3 x 23.3 x 12.8 x 22 x
EV / FCF -7.72 x 5.72 x -9.17 x -9.46 x 4.86 x -21.6 x
FCF Yield -13% 17.5% -10.9% -10.6% 20.6% -4.63%
Price to Book 1.34 x 0.85 x 0.89 x 0.8 x 0.73 x 0.9 x
Nbr of stocks (in thousands) 1,050,000 1,050,000 1,050,000 1,050,000 1,050,000 1,050,000
Reference price 2 4.850 2.940 3.350 3.180 3.100 3.830
Announcement Date 4/20/18 4/17/19 4/26/20 4/30/21 4/29/22 4/28/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 1,707 2,341 2,306 3,305 3,196 6,916
EBITDA 1 118.5 527.5 629.7 505.7 763.8 508.6
EBIT 1 76.55 481.3 571.2 444.2 702.2 446.1
Operating Margin 4.48% 20.56% 24.77% 13.44% 21.97% 6.45%
Earnings before Tax (EBT) 1 48.48 315.8 433.7 409.3 458.4 312.9
Net income 1 54.17 217.6 298.1 326.5 369.7 188.7
Net margin 3.17% 9.3% 12.93% 9.88% 11.57% 2.73%
EPS 2 0.0516 0.2073 0.2839 0.3109 0.3521 0.1800
Free Cash Flow 1 -1,620 1,646 -1,257 -1,246 2,014 -517.2
FCF margin -94.89% 70.34% -54.52% -37.68% 62.99% -7.48%
FCF Conversion (EBITDA) - 312.09% - - 263.63% -
FCF Conversion (Net income) - 756.54% - - 544.6% -
Dividend per Share 2 0.0500 0.1000 0.1000 0.1000 0.1200 0.1000
Announcement Date 4/20/18 4/17/19 4/26/20 4/30/21 4/29/22 4/28/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 7,413 6,336 8,015 8,446 6,531 7,151
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 62.54 x 12.01 x 12.73 x 16.7 x 8.551 x 14.06 x
Free Cash Flow 1 -1,620 1,646 -1,257 -1,246 2,014 -517
ROE (net income / shareholders' equity) 1.45% 5.82% 7.8% 7.64% 8.11% 4.4%
ROA (Net income/ Total Assets) 0.33% 1.9% 1.93% 1.3% 1.94% 1.21%
Assets 1 16,627 11,449 15,408 25,116 19,071 15,534
Book Value Per Share 2 3.630 3.460 3.770 3.960 4.230 4.260
Cash Flow per Share 2 1.250 1.960 2.170 2.210 2.130 1.780
Capex 1 2.61 7.11 9.63 17.1 5.99 1.21
Capex / Sales 0.15% 0.3% 0.42% 0.52% 0.19% 0.02%
Announcement Date 4/20/18 4/17/19 4/26/20 4/30/21 4/29/22 4/28/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
NANJING CHIXIA DEVELOPMENT CO.,LTD. Stock Nanjing Chixia Development Co.,Ltd.
-27.99% 306M
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. 600533 Stock
  4. Financials Nanjing Chixia Development Co.,Ltd.