XHKG0672
Market cap79mUSD
Dec 23, Last price
0.11HKD
1D
-0.90%
1Q
-5.98%
Jan 2017
-65.63%
IPO
-96.19%
Name
Zhong An Group Ltd
Chart & Performance
Profile
Zhong An Group Limited, together with its subsidiaries, engages in the property development, leasing, and hotel operations in Mainland China and Canada. It operates through two segments, Residential and Commercial. The Residential segment develops and sells residential properties; and provides property and project management, and other services to residential properties. The Commercial segment develops and sells commercial properties; leases investment properties; owns and operates hotels; and provides property and project management, and other services to commercial properties. The company is also involved in the hotel, theater, tourism, finance, asset, health, and securities management businesses, as well as education development, agricultural development, technology development, and energy investment businesses. In addition, it offers construction design, shipping, and corporate finance services. The company was formerly known as Zhong An Real Estate Limited and changed its name to Zhong An Group Limited in June 2019. Zhong An Group Limited was founded in 1997 and is headquartered in Hangzhou, the People's Republic of China.
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 | 14,490,232 56.64% | 9,250,499 86.18% | 4,968,682 -33.21% | |||||||
Cost of revenue | 13,891,872 | 7,654,881 | 4,626,500 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 598,360 | 1,595,618 | 342,182 | |||||||
NOPBT Margin | 4.13% | 17.25% | 6.89% | |||||||
Operating Taxes | 164,093 | 1,296,966 | 187,485 | |||||||
Tax Rate | 27.42% | 81.28% | 54.79% | |||||||
NOPAT | 434,267 | 298,652 | 154,697 | |||||||
Net income | 479,442 156.75% | 186,734 155.34% | 73,132 -91.17% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 5,279,745 | 5,565,787 | 3,658,170 | |||||||
Long-term debt | 6,214,900 | 9,428,446 | 13,564,334 | |||||||
Deferred revenue | 8,344,340 | 12,438,600 | ||||||||
Other long-term liabilities | (9,234,962) | (13,374,958) | ||||||||
Net debt | 7,771,817 | 9,080,740 | 9,572,326 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,781,430 | 546,297 | (268,888) | |||||||
CAPEX | (75,820) | (132,197) | (128,430) | |||||||
Cash from investing activities | (25,900) | (919,975) | (1,326,873) | |||||||
Cash from financing activities | (4,969,267) | (1,879,527) | 2,040,291 | |||||||
FCF | (1,196,146) | (364,480) | 518,291 | |||||||
Balance | ||||||||||
Cash | 886,708 | 3,164,133 | 5,365,452 | |||||||
Long term investments | 2,836,120 | 2,749,360 | 2,284,726 | |||||||
Excess cash | 2,998,316 | 5,450,968 | 7,401,744 | |||||||
Stockholders' equity | 9,926,499 | 9,304,463 | 8,901,383 | |||||||
Invested Capital | 21,303,078 | 19,180,667 | 20,010,622 | |||||||
ROIC | 2.15% | 1.52% | 0.78% | |||||||
ROCE | 2.38% | 6.25% | 1.21% | |||||||
EV | ||||||||||
Common stock shares outstanding | 5,635,810 | 5,635,810 | 5,635,810 | |||||||
Price | 0.11 -55.60% | 0.25 -21.88% | 0.32 0.00% | |||||||
Market cap | 625,575 -55.60% | 1,408,952 -21.88% | 1,803,459 -0.34% | |||||||
EV | 11,133,103 | 13,346,153 | 14,061,151 | |||||||
EBITDA | 762,075 | 1,767,182 | 525,204 | |||||||
EV/EBITDA | 14.61 | 7.55 | 26.77 | |||||||
Interest | 129,068 | 147,265 | 225,076 | |||||||
Interest/NOPBT | 21.57% | 9.23% | 65.78% |