Loading...
XHKG0978
Market cap164mUSD
Dec 23, Last price  
0.26HKD
1D
0.00%
1Q
9.24%
Jan 2017
-76.79%
Name

China Merchants Land Ltd

Chart & Performance

D1W1MN
XHKG:0978 chart
P/E
8.98
P/S
0.04
EPS
0.03
Div Yield, %
31.48%
Shrs. gr., 5y
-1.53%
Rev. gr., 5y
19.22%
Revenues
28.80b
-3.58%
2,797,791,0072,472,649,3862,569,330,6542,181,500,2901,812,848,059428,100,19865,299,960144,781,9104,362,053,0006,927,871,0007,440,436,0006,394,944,00011,606,442,00017,310,562,00011,955,899,00019,453,295,00018,956,418,00025,921,416,00029,871,347,00028,800,845,000
Net income
133m
-92.29%
29,248,30019,235,69923,734,1065,122,77900327,743,4660428,780,000458,890,000380,245,000185,416,000811,449,0001,638,124,0001,216,132,0002,699,736,0001,513,445,0001,582,866,0001,730,026,000133,414,000
CFO
-552m
L
23,752,040195,282,1419,566,9838,277,54600002,571,749,000-1,847,255,000-6,162,799,0001,435,541,000-760,759,0002,322,702,0001,252,716,0003,279,939,0007,670,106,000-6,113,200,0006,151,514,000-551,788,000
Dividend
Jul 08, 20240.012 HKD/sh
Earnings
May 23, 2025

Profile

China Merchants Land Limited, an investment holding company, engages in the investment, development, management, lease, and sale of properties. The company operates through Properties and Asset Management segments. Its property portfolio includes residential properties; and residential and commercial complex properties, such as apartments, villas, offices, retail shops, etc. The company also offers asset management services for office premises and shopping malls. As of December 31, 2021, it had a portfolio of 50 property development projects in Guangzhou, Foshan, Chongqing, Xi'an, Nanjing, and Jurong; and a land bank of approximately 5,406,063 square meters. The company was formerly known as Tonic Industries Holdings Limited. The company was incorporated in 1997 and is headquartered in Central, Hong Kong. China Merchants Land Limited is a subsidiary of Success Well Investments Limited.
URL
https://ir.cmland.hk/
IPO date
Oct 16, 1997
Employees
762
Domiciled in
HK
Incorporated in
KY

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
28,800,845
-3.58%
29,871,347
15.24%
25,921,416
36.74%
Cost of revenue
26,158,737
26,960,747
22,230,058
Unusual Expense (Income)
NOPBT
2,642,108
2,910,600
3,691,358
NOPBT Margin
9.17%
9.74%
14.24%
Operating Taxes
1,439,255
1,250,617
1,948,003
Tax Rate
54.47%
42.97%
52.77%
NOPAT
1,202,853
1,659,983
1,743,355
Net income
133,414
-92.29%
1,730,026
9.30%
1,582,866
4.59%
Dividends
(401,425)
(876,832)
(553,498)
Dividend yield
27.74%
32.50%
15.25%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
10,403,030
2,067,677
8,122,569
Long-term debt
27,055,277
34,156,776
29,271,247
Deferred revenue
33,349,121
28,466,794
Other long-term liabilities
587,736
(33,349,121)
(28,466,794)
Net debt
10,558,434
8,107,745
7,768,527
Cash flow
Cash from operating activities
(551,788)
6,151,514
(6,113,200)
CAPEX
(14,772)
(27,745)
(12,519)
Cash from investing activities
(4,352,472)
(6,574,475)
(997,669)
Cash from financing activities
334,307
(1,762,113)
11,820,353
FCF
(4,417,733)
9,959,359
(29,567,333)
Balance
Cash
10,283,322
12,343,547
14,423,276
Long term investments
16,616,551
15,773,161
15,202,013
Excess cash
25,459,831
26,623,141
28,329,218
Stockholders' equity
34,618,473
32,135,770
33,054,796
Invested Capital
47,341,909
35,716,480
35,811,621
ROIC
2.90%
4.64%
5.83%
ROCE
3.63%
4.63%
5.72%
EV
Common stock shares outstanding
4,905,258
4,905,258
4,905,258
Price
0.30
-46.36%
0.55
-25.68%
0.74
-35.09%
Market cap
1,447,051
-46.36%
2,697,892
-25.68%
3,629,891
-35.09%
EV
37,218,224
37,093,606
38,982,256
EBITDA
2,873,805
3,136,038
3,969,311
EV/EBITDA
12.95
11.83
9.82
Interest
740,390
627,910
691,661
Interest/NOPBT
28.02%
21.57%
18.74%