Loading...
XHKG0272
Market cap657mUSD
Jan 08, Last price  
0.64HKD
1D
-1.54%
1Q
-13.51%
Jan 2017
-61.68%
IPO
-87.88%
Name

Shui On Land Ltd

Chart & Performance

D1W1MN
XHKG:0272 chart
P/E
5.95
P/S
0.49
EPS
0.10
Div Yield, %
13.70%
Shrs. gr., 5y
-1.59%
Rev. gr., 5y
-17.06%
Revenues
9.75b
-37.35%
1,017,798,0004,729,266,0004,570,000,0003,556,000,0006,758,000,0004,879,000,0008,484,000,0004,821,000,0009,828,000,00010,249,000,0006,472,000,00017,600,000,00018,451,000,00024,841,000,00010,392,000,0004,597,000,00017,555,000,00015,565,000,0009,752,000,000
Net income
810m
-20.74%
379,962,0001,145,797,0002,867,000,0002,480,000,0002,673,000,0002,809,000,0003,428,000,0002,048,000,0002,439,000,0001,778,000,000788,000,0001,088,000,0001,669,000,0002,277,000,0002,317,000,000-740,000,0001,870,000,0001,022,000,000810,000,000
CFO
1.11b
-72.47%
112,554,0003,265,245,0002,429,000,0003,843,000,0001,613,000,000-3,080,000,000528,000,000-2,223,000,0001,826,000,000-6,771,000,000-890,000,00010,799,000,0003,781,000,00011,360,000,000-1,717,000,0009,588,000,00010,159,000,0004,046,000,0001,114,000,000
Dividend
Jun 06, 20240.058 HKD/sh
Earnings
Mar 19, 2025

Profile

Shui On Land Limited, an investment holding company, develops and sells properties in the Chinese Mainland. It operates through four segments: Property Development, Property investment, Property Management, and Construction. The company develops and sells residential and commercial properties; and leases offices and commercial/mall properties. It also provides property management services; construction, interior fitting-out, renovation, and maintenance services for building premises; and debt financing and management services. The company was incorporated in 2004 and is headquartered in Shanghai, the People's Republic of China.
URL
https://www.shuionland.com/
IPO date
Oct 04, 2006
Employees
3,084
Domiciled in
CN
Incorporated in
KY

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
9,752,000
-37.35%
15,565,000
-11.34%
Cost of revenue
5,867,000
10,035,000
Unusual Expense (Income)
NOPBT
3,885,000
5,530,000
NOPBT Margin
39.84%
35.53%
Operating Taxes
1,302,000
1,932,000
Tax Rate
33.51%
34.94%
NOPAT
2,583,000
3,598,000
Net income
810,000
-20.74%
1,022,000
-45.35%
Dividends
(701,000)
(830,000)
Dividend yield
12.16%
10.43%
Proceeds from repurchase of equity
6,119,000
BB yield
-76.92%
Debt
Debt current
12,111,000
12,332,000
Long-term debt
25,853,000
27,594,000
Deferred revenue
22,728,000
Other long-term liabilities
5,413,000
(27,527,000)
Net debt
9,591,000
7,564,000
Cash flow
Cash from operating activities
1,114,000
4,046,000
CAPEX
Cash from investing activities
(1,353,000)
(2,966,000)
Cash from financing activities
(5,105,000)
(7,314,000)
FCF
(7,208,000)
2,074,000
Balance
Cash
5,745,000
11,198,000
Long term investments
22,628,000
21,164,000
Excess cash
27,885,400
31,583,750
Stockholders' equity
27,636,000
27,493,000
Invested Capital
59,832,000
52,847,000
ROIC
4.58%
7.20%
ROCE
4.44%
6.50%
EV
Common stock shares outstanding
8,009,000
8,035,000
Price
0.72
-27.27%
0.99
-5.71%
Market cap
5,766,480
-27.51%
7,954,650
-5.82%
EV
20,643,480
21,913,650
EBITDA
4,004,000
5,654,000
EV/EBITDA
5.16
3.88
Interest
2,073,000
1,619,000
Interest/NOPBT
53.36%
29.28%