XHKG0816
Market cap290mUSD
Dec 23, Last price
2.50HKD
1D
1.21%
1Q
2.88%
IPO
-50.50%
Name
Jinmao Property Services Co Ltd
Chart & Performance
P/E
6.29
P/S
0.78
EPS
0.37
Div Yield, %
7.04%
Shrs. gr., 5y
0.06%
Rev. gr., 5y
36.32%
Revenues
2.70b
+11.02%
Net income
337m
+0.39%
CFO
451m
+192.56%
Dividend
Sep 09, 20240.084 HKD/sh
Earnings
Jun 05, 2025
Profile
Jinmao Property Services Co., Limited, an investment holding company, provides property management services in the People's Republic of China. It also offers technology development and services; and real estate brokerage, city operation, and smart community management services. The company was formerly known as Jinmao Property Development Co., Ltd. and changed its name to Jinmao Property Services Co., Limited in October 2021. Jinmao Property Services Co., Limited was founded in 1993 and is based in Beijing, the People's Republic of China. Jinmao Property Services Co., Limited is a subsidiary of China Jinmao Holdings Group Limited.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | |
| Income | ||||||
Revenues | 2,704,412 11.02% | 2,436,035 60.74% | 1,515,525 60.51% | |||
Cost of revenue | 2,267,391 | 1,995,706 | 1,269,530 | |||
Unusual Expense (Income) | ||||||
NOPBT | 437,021 | 440,329 | 245,995 | |||
NOPBT Margin | 16.16% | 18.08% | 16.23% | |||
Operating Taxes | 103,847 | 104,890 | 69,124 | |||
Tax Rate | 23.76% | 23.82% | 28.10% | |||
NOPAT | 333,174 | 335,439 | 176,871 | |||
Net income | 337,315 0.39% | 336,002 88.79% | 177,977 130.77% | |||
Dividends | (159,249) | (99,853) | (5,255) | |||
Dividend yield | ||||||
Proceeds from repurchase of equity | 684,533 | |||||
BB yield | ||||||
| Debt | ||||||
Debt current | 22,325 | 15,664 | 8,972 | |||
Long-term debt | 248,963 | 185,414 | 59,656 | |||
Deferred revenue | (25,835) | (1,687) | ||||
Other long-term liabilities | 25,835 | 1,687 | ||||
Net debt | (980,750) | (912,087) | (494,370) | |||
| Cash flow | ||||||
Cash from operating activities | 450,781 | 154,083 | 347,434 | |||
CAPEX | (32,332) | (70,553) | (37,233) | |||
Cash from investing activities | (54,851) | (359,589) | 1,076,447 | |||
Cash from financing activities | (162,894) | 664,982 | (1,141,080) | |||
FCF | 200,018 | 303,779 | 139,279 | |||
| Balance | ||||||
Cash | 1,252,038 | 1,018,958 | 553,619 | |||
Long term investments | 94,207 | 9,379 | ||||
Excess cash | 1,116,817 | 991,363 | 487,222 | |||
Stockholders' equity | 1,568,017 | 1,331,394 | 254,525 | |||
Invested Capital | 586,844 | 377,646 | (67,410) | |||
ROIC | 69.09% | 216.25% | 31.90% | |||
ROCE | 25.30% | 31.57% | 130.29% | |||
| EV | ||||||
Common stock shares outstanding | 884,611 | 901,412 | ||||
Price | ||||||
Market cap | ||||||
EV | ||||||
EBITDA | 481,585 | 480,390 | 267,981 | |||
EV/EBITDA | ||||||
Interest | 4,500 | 1,583 | 33,707 | |||
Interest/NOPBT | 1.03% | 0.36% | 13.70% | |||