Loading...
XHKG
2778
Market cap1.71bUSD
Aug 08, Last price  
2.20HKD
1D
-1.35%
1Q
4.76%
Jan 2017
-47.62%
IPO
-51.44%
Name

Champion Real Estate Investment Trust

Chart & Performance

D1W1MN
P/E
—
P/S
5.47
EPS
—
Div Yield, %
7.11%
Shrs. gr., 5y
0.64%
Rev. gr., 5y
-4.66%
Revenues
2.46b
-1.90%
838,891,0001,613,836,0002,035,028,0001,875,911,0001,940,282,0002,059,014,0002,179,268,0002,288,239,0002,289,304,0002,557,094,0002,699,899,0002,964,972,0003,121,986,0002,974,688,0002,851,231,0002,651,721,0002,506,302,0002,458,731,000
Net income
-2.09b
L
2,567,816,000-4,203,820,0002,502,606,0003,373,067,0006,492,970,0004,159,951,0002,198,654,0001,928,563,0003,305,013,0003,181,582,00011,139,652,0007,812,057,000-570,322,000-12,497,090,000-831,364,000-749,324,000220,616,000-2,086,574,000
CFO
872m
-25.23%
522,329,0001,122,444,0001,293,188,0001,106,127,0001,200,408,0001,292,974,0001,207,998,0001,270,276,0001,202,907,0001,373,498,0001,606,905,0001,677,352,0002,034,075,0001,121,579,0001,596,001,0001,294,499,0001,166,751,000872,400,000
Dividend
Sep 16, 20240.0809 HKD/sh

Profile

Champion Real Estate Investment Trust is a trust formed to own and invest in income- producing office and retail properties. The Trust focuses on Grade-A commercial properties in prime locations. It currently offers investors direct exposure to 2.93 million sq. ft. of prime office and retail properties by way of two landmark properties, Three Garden Road and Langham Place, one on each side of the Victoria Harbour.
URL
https://www.championreit.com/
IPO date
May 24, 2006
Employees
0
Domiciled in
HK
Incorporated in
HK

Valuation

Title
HKD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,458,731
-1.90%
2,506,302
-5.48%
2,651,721
-7.00%
Cost of revenue
860,317
887,793
909,980
Unusual Expense (Income)
NOPBT
1,598,414
1,618,509
1,741,741
NOPBT Margin
65.01%
64.58%
65.68%
Operating Taxes
162,450
188,433
225,442
Tax Rate
10.16%
11.64%
12.94%
NOPAT
1,435,964
1,430,076
1,516,299
Net income
(2,086,574)
-1,045.79%
220,616
-129.44%
(749,324)
-9.87%
Dividends
(949,278)
(1,092,441)
(1,275,762)
Dividend yield
9.06%
7.40%
6.95%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
1,651,826
5,158,521
4,243,647
Long-term debt
12,715,820
9,302,201
10,275,537
Deferred revenue
48,431
27,726
Other long-term liabilities
103,539
59,500
(748,767)
Net debt
13,641,429
13,245,217
13,264,762
Cash flow
Cash from operating activities
872,400
1,166,751
1,294,499
CAPEX
Cash from investing activities
65,015
195,296
(208,168)
Cash from financing activities
(1,109,584)
(1,132,212)
(2,046,505)
FCF
1,732,300
62,547,594
3,079,442
Balance
Cash
726,217
980,582
734,931
Long term investments
234,923
519,491
Excess cash
603,280
1,090,190
1,121,836
Stockholders' equity
25,210,656
46,415,198
47,227,767
Invested Capital
57,420,142
59,942,092
59,613,904
ROIC
2.45%
2.39%
2.51%
ROCE
2.72%
2.62%
2.83%
EV
Common stock shares outstanding
6,054,907
6,000,562
5,962,670
Price
1.73
-29.67%
2.46
-20.13%
3.08
-22.81%
Market cap
10,474,989
-29.04%
14,761,382
-19.62%
18,365,022
-22.36%
EV
24,116,418
28,006,599
31,629,784
EBITDA
1,598,414
1,618,509
1,741,741
EV/EBITDA
15.09
17.30
18.16
Interest
668,984
619,418
447,522
Interest/NOPBT
41.85%
38.27%
25.69%