Stock 3603 XINJI SHAXI GROUP CO., LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xinji Shaxi Group Co., Ltd

Equities

3603

KYG9830L1032

Real Estate Development & Operations

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:22 2024-04-29 am EDT 		5-day change 1st Jan Change
0.058 HKD +1.75% Intraday chart for Xinji Shaxi Group Co., Ltd 0.00% -74.22%
Apr. 10 Xinji Shaxi Group Co., Ltd commences an Equity Buyback Plan for 150,000,000 shares, representing 10% of its issued share capital, under the authorization approved on May 25, 2023. CI
Mar. 28 Xinji Shaxi Group Co., Ltd Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022
Capitalization 1 4,491 2,462 770 331.2
Enterprise Value (EV) 1 4,981 3,082 1,422 913.9
P/E ratio 36.1 x 74.7 x -3.58 x -1.96 x
Yield 0.43% - - -
Capitalization / Revenue 14.8 x 8.55 x 2.88 x 1.11 x
EV / Revenue 16.4 x 10.7 x 5.32 x 3.06 x
EV / EBITDA 25.1 x 15.2 x 7.5 x 4.57 x
EV / FCF 35.4 x -220 x 9.86 x 5.64 x
FCF Yield 2.82% -0.45% 10.1% 17.7%
Price to Book 2.38 x 1.3 x 0.46 x 0.23 x
Nbr of stocks (in thousands) 1,500,000 1,500,000 1,500,000 1,500,000
Reference price 2 2.994 1.641 0.5133 0.2208
Announcement Date 4/20/20 4/22/21 4/21/22 4/24/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 209.9 281.4 303.1 287.9 267.5 298.4
EBITDA 1 121.7 205.7 198.7 202.6 189.5 200.1
EBIT 1 120.8 205.1 198 202.2 188.8 199
Operating Margin 57.57% 72.91% 65.31% 70.24% 70.56% 66.67%
Earnings before Tax (EBT) 1 137.4 348.4 155.4 68.66 -268.4 -208.3
Net income 1 76.91 189.2 102.9 32.97 -215.1 -168.7
Net margin 36.65% 67.25% 33.95% 11.45% -80.4% -56.53%
EPS 2 0.0838 0.1991 0.0830 0.0220 -0.1434 -0.1125
Free Cash Flow 1 -357.8 404.4 140.5 -14.02 144.2 161.9
FCF margin -170.49% 143.75% 46.37% -4.87% 53.91% 54.26%
FCF Conversion (EBITDA) - 196.66% 70.74% - 76.1% 80.92%
FCF Conversion (Net income) - 213.75% 136.58% - - -
Dividend per Share - - 0.0130 - - -
Announcement Date 10/24/19 10/24/19 4/20/20 4/22/21 4/21/22 4/24/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 1,156 821 490 620 652 583
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 9.498 x 3.991 x 2.466 x 3.06 x 3.441 x 2.912 x
Free Cash Flow 1 -358 404 141 -14 144 162
ROE (net income / shareholders' equity) 5.85% 16.7% 6.04% 1.69% -12% -10.7%
ROA (Net income/ Total Assets) 2.27% 3.89% 3.89% 3.84% 3.69% 4.15%
Assets 1 3,392 4,862 2,646 857.9 -5,824 -4,064
Book Value Per Share 2 1.250 1.300 1.260 1.270 1.120 0.9500
Cash Flow per Share 2 0.0200 0.0100 0.1800 0.1200 0.1700 0.2100
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 10/24/19 10/24/19 4/20/20 4/22/21 4/21/22 4/24/23
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.
XINJI SHAXI GROUP CO., LTD Stock Xinji Shaxi Group Co., Ltd
-74.22% 10.87M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.91% 26.97B
DLF LIMITED Stock DLF Limited
+21.74% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+2.14% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.40% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+5.52% 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
-14.54% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 3603 Stock
  4. Financials Xinji Shaxi Group Co., Ltd