XHKG3639
Market cap32mUSD
Mar 28, Last price
0.10HKD
Name
Yida China Holdings Ltd
Chart & Performance
Profile
Yida China Holdings Limited, an investment holding company, develops and operates business parks in the People's Republic of China. Its Property Development segment develops and sells properties. The company's Property Investment segment invests in and rents properties. Its Business Park Operation and Management segment provides operation and management services to the business park projects owned by the local governments or other independent third parties. The company's Construction, Decoration and Landscaping segment engages in property construction business; and the provision of interior decoration services to property buyers, as well as landscaping services to property projects. Its property portfolio includes multifunctional integrated residential community projects, office properties, and residential properties. The company was founded in 1988 and is headquartered in Shanghai, 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 |
---|---|---|---|---|---|---|---|---|---|
2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | |||||||||
Revenues | 4,532,923 -15.98% | 5,395,065 3.67% | |||||||
Cost of revenue | 3,829,449 | 4,323,218 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 703,474 | 1,071,847 | |||||||
NOPBT Margin | 15.52% | 19.87% | |||||||
Operating Taxes | 425,913 | 620,694 | |||||||
Tax Rate | 60.54% | 57.91% | |||||||
NOPAT | 277,561 | 451,153 | |||||||
Net income | (736,493) -15.15% | (867,966) -602.95% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 12,060,991 | 10,884,906 | |||||||
Long-term debt | 79,309 | 2,130,796 | |||||||
Deferred revenue | (3,130,751) | ||||||||
Other long-term liabilities | 3,130,751 | 26,945 | |||||||
Net debt | 11,217,878 | 11,587,077 | |||||||
Cash flow | |||||||||
Cash from operating activities | 590,532 | 2,046,744 | |||||||
CAPEX | (18,596) | (35,230) | |||||||
Cash from investing activities | 138,114 | 1,576,395 | |||||||
Cash from financing activities | (1,044,327) | (3,752,176) | |||||||
FCF | 1,519,535 | 1,564,409 | |||||||
Balance | |||||||||
Cash | 127,519 | 443,200 | |||||||
Long term investments | 794,903 | 985,425 | |||||||
Excess cash | 695,776 | 1,158,872 | |||||||
Stockholders' equity | 9,425,707 | 10,288,874 | |||||||
Invested Capital | 21,777,803 | 23,086,860 | |||||||
ROIC | 1.24% | 1.87% | |||||||
ROCE | 2.79% | 3.96% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,583,970 | 2,583,970 | |||||||
Price | 0.72 | ||||||||
Market cap | 1,860,458 | ||||||||
EV | 13,188,279 | ||||||||
EBITDA | 737,010 | 1,123,971 | |||||||
EV/EBITDA | 17.89 | ||||||||
Interest | 629,028 | 880,181 | |||||||
Interest/NOPBT | 89.42% | 82.12% |