XHKG0405
Market cap619mUSD
Dec 23, Last price
0.95HKD
1D
1.06%
1Q
-3.06%
Jan 2017
-76.77%
IPO
17.28%
Name
Yuexiu Real Estate Investment Trust
Chart & Performance
Profile
Yuexiu Real Estate Investment Trust (Yuexiu REIT) was listed on the Hong Kong Stock Exchange of Hong Kong Limited on 21 December 2005 and is the first listed real estate investment trust only investing in properties in the People's Republic of China (the PRC) in the world. Yuexiu REIT focuses on office, retail and other commercial purposes, strives for properties which can bring considerable cash flows and returns and identifies business opportunities for achieving higher revenue growth through the optimization of its operations. The current property portfolio comprises eight high quality properties, namely White Horse Building, Fortune Plaza, City Development Plaza, Victory Plaza, Guangzhou International Finance Center in Guangzhou, Yuexiu Tower in Shanghai, Wuhan Properties in Wuhan and Victory Business Centre in Hangzhou, with a total area of ownership of approximately 973,001 square metres. All properties are located in the central business district (CBD) of Guangzhou, Shanghai, Wuhan and Hangzhou respectively. The categories of the properties include professional clothing market, Grade-A offices, multiple functional commercial offices, retail business, hotel and serviced apartments etc. The Manager of Yuexiu REIT is Yuexiu REIT Asset Management Limited (Manager). Yuexiu REIT is managed by an experienced professional team with extensive experience in real estate management, asset management and the securities market and brings long-term and steady investment incomes to the Unitholders (Unitholders) of Yuexiu REIT through actively managing its assets and expanding its operations. While the real estate investment trust market is flourishing, the Manager is committed to becoming a professional asset management institution with a focus on the PRC commercial property market, continuing asset appreciation capability, commercial operation capability, capital operation capability and a leading position in the industry.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,086,855 11.43% | 1,872,860 4.24% | 1,796,686 2.16% | |||||||
Cost of revenue | 608,187 | 688,257 | 639,480 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,478,668 | 1,184,603 | 1,157,206 | |||||||
NOPBT Margin | 70.86% | 63.25% | 64.41% | |||||||
Operating Taxes | 251,452 | 237,986 | 263,608 | |||||||
Tax Rate | 17.01% | 20.09% | 22.78% | |||||||
NOPAT | 1,227,216 | 946,617 | 893,598 | |||||||
Net income | 4,625 -100.87% | (529,044) -182.02% | 645,003 14.06% | |||||||
Dividends | (453,738) | (893,242) | (682,345) | |||||||
Dividend yield | 6.89% | 9.86% | 5.64% | |||||||
Proceeds from repurchase of equity | 4,602,415 | |||||||||
BB yield | -50.82% | |||||||||
Debt | ||||||||||
Debt current | 5,856,646 | 4,374,609 | 2,903,977 | |||||||
Long-term debt | 14,445,492 | 15,574,035 | 14,777,439 | |||||||
Deferred revenue | 10,160,062 | 9,565,931 | ||||||||
Other long-term liabilities | 5,713,745 | (15,541,033) | (14,767,446) | |||||||
Net debt | 19,064,032 | 18,527,617 | 16,204,536 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 451,111 | 354,144 | 774,537 | |||||||
CAPEX | (15,421) | (17,742) | ||||||||
Cash from investing activities | (91,807) | (3,711,357) | (4,161,724) | |||||||
Cash from financing activities | (276,975) | 3,274,322 | 3,035,667 | |||||||
FCF | 40,174,423 | (2,254,606) | (3,848,525) | |||||||
Balance | ||||||||||
Cash | 1,238,106 | 1,371,027 | 1,453,356 | |||||||
Long term investments | 50,000 | 23,524 | ||||||||
Excess cash | 1,133,763 | 1,327,384 | 1,387,046 | |||||||
Stockholders' equity | 17,494,527 | 17,456,894 | 15,923,878 | |||||||
Invested Capital | 41,698,140 | 35,987,748 | 32,215,074 | |||||||
ROIC | 3.16% | 2.78% | 2.95% | |||||||
ROCE | 3.45% | 2.77% | 2.98% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,224,331 | 4,596,839 | 3,745,873 | |||||||
Price | 1.26 -36.04% | 1.97 -39.01% | 3.23 -15.00% | |||||||
Market cap | 6,582,657 -27.31% | 9,055,773 -25.15% | 12,099,170 -12.48% | |||||||
EV | 27,180,879 | 28,935,889 | 29,509,732 | |||||||
EBITDA | 1,628,647 | 1,331,480 | 1,301,884 | |||||||
EV/EBITDA | 16.69 | 21.73 | 22.67 | |||||||
Interest | 903,950 | 543,576 | 327,213 | |||||||
Interest/NOPBT | 61.13% | 45.89% | 28.28% |