XHKG6158
Market cap41mUSD
Dec 23, Last price
0.07HKD
1D
0.00%
1Q
30.36%
IPO
-98.45%
Name
Zhenro Properties Group Ltd
Chart & Performance
Profile
Zhenro Properties Group Limited, an investment holding company, engages in the property development, property leasing, and commercial property management business in the People's Republic of China. It develops residential properties; and develops, operates, and manages commercial and mixed-use properties. In addition, the company is involved in design consultation services. The company was founded in 1998 and is headquartered in Shanghai, China. Zhenro Properties Group Limited is a subsidiary of RoYue 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 | 38,774,935 49.74% | 25,895,478 -30.00% | 36,992,368 2.40% | |||||||
Cost of revenue | 38,175,089 | 34,429,380 | 35,188,035 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 599,846 | (8,533,902) | 1,804,333 | |||||||
NOPBT Margin | 1.55% | 4.88% | ||||||||
Operating Taxes | 481,280 | 1,775,714 | 1,130,924 | |||||||
Tax Rate | 80.23% | 62.68% | ||||||||
NOPAT | 118,566 | (10,309,616) | 673,409 | |||||||
Net income | (8,467,942) -34.24% | (12,877,046) -1,691.71% | 809,005 -69.48% | |||||||
Dividends | (551,261) | |||||||||
Dividend yield | 3.40% | |||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 52,590,767 | 54,285,301 | 34,477,197 | |||||||
Long-term debt | 6,966,212 | 5,224,640 | 39,824,331 | |||||||
Deferred revenue | 4,685,810 | 39,027,257 | ||||||||
Other long-term liabilities | 328,370 | (5,182,517) | (39,708,784) | |||||||
Net debt | 49,311,161 | 43,446,091 | 42,201,765 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 2,187,493 | 849,195 | 11,725,899 | |||||||
CAPEX | (1,698) | (81,580) | (16,877) | |||||||
Cash from investing activities | 129,466 | 2,498,272 | (7,512,516) | |||||||
Cash from financing activities | (3,871,144) | (14,849,646) | (24,872,853) | |||||||
FCF | 1,348,383 | 9,529,038 | (31,220,126) | |||||||
Balance | ||||||||||
Cash | 1,719,661 | 6,257,318 | 19,003,555 | |||||||
Long term investments | 8,526,157 | 9,806,532 | 13,096,208 | |||||||
Excess cash | 8,307,071 | 14,769,076 | 30,250,145 | |||||||
Stockholders' equity | (2,682,235) | 13,783,179 | 37,246,033 | |||||||
Invested Capital | 68,694,794 | 59,411,428 | 80,823,070 | |||||||
ROIC | 0.19% | 0.89% | ||||||||
ROCE | 0.90% | 1.61% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 4,367,756 | 4,367,756 | 4,367,756 | |||||||
Price | 0.09 -79.09% | 0.44 -88.14% | 3.71 -18.46% | |||||||
Market cap | 401,834 -79.09% | 1,921,813 -88.14% | 16,204,375 -18.46% | |||||||
EV | 59,753,487 | 58,088,627 | 79,994,455 | |||||||
EBITDA | 657,372 | (8,459,287) | 1,916,799 | |||||||
EV/EBITDA | 90.90 | 41.73 | ||||||||
Interest | 2,588,893 | 1,370,339 | 645,115 | |||||||
Interest/NOPBT | 431.59% | 35.75% |