Loading...
XHKG0123
Market cap2.63bUSD
Dec 23, Last price  
5.10HKD
1D
-0.20%
1Q
9.91%
Jan 2017
-3.77%
Name

Yuexiu Property Co Ltd

Chart & Performance

D1W1MN
XHKG:0123 chart
P/E
6.03
P/S
0.24
EPS
0.79
Div Yield, %
9.10%
Shrs. gr., 5y
7.45%
Rev. gr., 5y
24.86%
Revenues
80.22b
+10.78%
4,841,389,3594,116,899,9934,670,500,4556,618,064,6333,674,353,0334,666,567,9625,633,963,0009,569,006,0008,119,945,00014,208,873,00015,701,739,00022,115,677,00020,871,021,00023,793,908,00026,433,444,00038,339,112,00046,234,259,00057,378,861,00072,415,643,00080,222,011,000
Net income
3.19b
-48.10%
290,572,2792,631,241,713714,539,3761,378,363,414535,315,0130918,840,0005,136,661,0002,481,834,0002,880,343,0002,471,255,0001,012,889,0001,540,154,0002,260,242,0002,727,885,0004,730,508,0004,247,860,0005,273,639,0006,137,368,0003,185,085,000
CFO
8.56b
+130.20%
1,233,458,7431,124,138,0671,212,967,729000-6,949,372,000-4,890,339,000-3,737,721,000-4,032,835,000-5,504,811,000-9,434,0005,152,677,000-4,703,047,00010,230,075,0006,369,773,00015,956,314,000-4,675,707,0003,719,374,0008,562,176,000
Dividend
Oct 14, 20240.189 HKD/sh
Earnings
Mar 24, 2025

Profile

Yuexiu Property Company Limited, together with its subsidiaries, develops, sells, and manages properties primarily in Mainland China and Hong Kong. It operates through four segments: Property Development, Property Management, Property Investment, and Other. The company is also involved in holding investment properties. In addition, it offers property development and management consulting, property rental, decoration and design, project management, real estate and property agency, investment consulting, metal manufacturing, information consulting, car parking management, financial, building management, commercial, greening, construction, and trade finance services. As of December 31, 2021, the company owned investment properties under lease of approximately 664,000 square meters comprising offices, commercial properties, car parks, and others; and a total landbank of approximately 27.11 million square meters. The company was formerly known as Guangzhou Investment Company Limited. The company was incorporated in 1992 and is based in Wanchai, Hong Kong.
URL
http://www.yuexiuproperty.com/
IPO date
Dec 15, 1992
Employees
19,510
Domiciled in
HK
Incorporated in
HK

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
80,222,011
10.78%
72,415,643
26.21%
57,378,861
24.10%
Cost of revenue
72,214,294
61,420,606
48,109,549
Unusual Expense (Income)
NOPBT
8,007,717
10,995,037
9,269,312
NOPBT Margin
9.98%
15.18%
16.15%
Operating Taxes
3,145,594
4,692,266
5,568,798
Tax Rate
39.28%
42.68%
60.08%
NOPAT
4,862,123
6,302,771
3,700,514
Net income
3,185,085
-48.10%
6,137,368
16.38%
5,273,639
24.15%
Dividends
(1,859,049)
(1,771,691)
(1,640,758)
Dividend yield
7.84%
5.77%
7.35%
Proceeds from repurchase of equity
7,509,993
44,468,113
BB yield
-31.67%
-199.15%
Debt
Debt current
23,195,359
15,922,981
29,979,039
Long-term debt
82,853,581
74,158,570
47,297,531
Deferred revenue
102,200
273,624
50,241
Other long-term liabilities
6,766,649
3,392,267
4,435,632
Net debt
45,217,850
37,582,774
19,928,110
Cash flow
Cash from operating activities
8,562,176
3,719,374
(4,675,707)
CAPEX
(342,672)
(1,166,216)
(1,272,395)
Cash from investing activities
220,098
(7,057,941)
(6,519,492)
Cash from financing activities
(1,375,043)
(7,713,713)
15,793,414
FCF
(21,387,355)
(16,711,230)
(5,979,948)
Balance
Cash
30,955,628
21,846,458
32,766,455
Long term investments
29,875,462
30,652,319
24,582,005
Excess cash
56,819,989
48,877,995
54,479,517
Stockholders' equity
102,208,780
82,951,980
72,549,576
Invested Capital
157,569,759
115,023,396
86,124,726
ROIC
3.57%
6.27%
4.30%
ROCE
3.74%
6.47%
6.32%
EV
Common stock shares outstanding
3,728,632
3,250,174
3,250,174
Price
6.36
-32.70%
9.45
37.55%
6.87
-9.61%
Market cap
23,714,100
-22.79%
30,714,149
37.55%
22,328,699
-9.61%
EV
115,511,825
106,107,884
70,387,488
EBITDA
8,393,831
11,423,847
9,614,819
EV/EBITDA
13.76
9.29
7.32
Interest
851,939
733,446
1,236,846
Interest/NOPBT
10.64%
6.67%
13.34%