XHKG1207
Market cap34mUSD
Mar 31, Last price
0.01HKD
Name
SRE Group Ltd
Chart & Performance
Profile
SRE Group Limited, together with its subsidiaries, engages in the real estate development and investment activities primarily in Mainland China. The company's Property Development segment develops and sells residential and commercial properties. Its Property Leasing segment leases offices and commercial properties. It is also involved in the hospital operations, including out-patient services, sale of pharmaceutical products, obstetrical operation, gynecological, and in-patient postpartum care services; and the provision of real estate agency, factoring, property management, construction, and procurement management services, as well as the development of technology for housing. The company was founded in 1993 and is based in Admiralty, Hong Kong. SRE Group Limited operates as a subsidiary of Jiashun (Holding) Investment Limited.
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 | 598,601 116.95% | 275,916 -64.61% | 779,581 169.56% | |||||||
Cost of revenue | 654,694 | 304,251 | 762,041 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (56,093) | (28,335) | 17,540 | |||||||
NOPBT Margin | 2.25% | |||||||||
Operating Taxes | (111,797) | (250,977) | 532 | |||||||
Tax Rate | 3.03% | |||||||||
NOPAT | 55,704 | 222,642 | 17,008 | |||||||
Net income | (1,618,018) 504.27% | (267,764) -1,066.34% | 27,709 -102.96% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,264,081 | 1,113,419 | 899,936 | |||||||
Long-term debt | 3,887,444 | 3,405,312 | 3,410,634 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 267,252 | 275,298 | 286,687 | |||||||
Net debt | 1,517,710 | 555,269 | 358,387 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (1,542) | (41,287) | (267,878) | |||||||
CAPEX | (870) | (534) | (826) | |||||||
Cash from investing activities | (769,569) | (82,630) | (21,408) | |||||||
Cash from financing activities | 796,867 | 154,095 | (19,847) | |||||||
FCF | 76,518 | 36,041 | (436,278) | |||||||
Balance | ||||||||||
Cash | 1,299,895 | 1,281,057 | 1,284,792 | |||||||
Long term investments | 2,333,920 | 2,682,405 | 2,667,391 | |||||||
Excess cash | 3,603,885 | 3,949,666 | 3,913,204 | |||||||
Stockholders' equity | 2,421,148 | 4,040,700 | 4,304,308 | |||||||
Invested Capital | 5,629,746 | 4,414,684 | 4,175,190 | |||||||
ROIC | 1.11% | 5.18% | 0.41% | |||||||
ROCE | 0.18% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 20,564,710 | 20,564,713 | 20,564,713 | |||||||
Price | 0.02 -39.47% | 0.04 -32.14% | ||||||||
Market cap | 472,988 -39.47% | 781,459 -32.14% | ||||||||
EV | 1,500,289 | 1,652,503 | ||||||||
EBITDA | (33,646) | (1,333) | 37,069 | |||||||
EV/EBITDA | 44.58 | |||||||||
Interest | 369,695 | 130,567 | 292,683 | |||||||
Interest/NOPBT | 1,668.66% |