XHKG9666
Market cap511mUSD
Jan 08, Last price
6.74HKD
1D
-3.16%
1Q
-12.13%
IPO
-84.68%
Name
Jinke Smart Services Group Co Ltd
Chart & Performance
P/E
—
P/S
0.75
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
0.21%
Rev. gr., 5y
26.72%
Revenues
4.98b
-0.51%
Net income
-951m
L-47.70%
CFO
451m
+14.69%
Dividend
Jun 14, 20220.76412 HKD/sh
Profile
Jinke Smart Services Group Co., Ltd. provides space property management, community value-added, local catering, and smart living technology services in the People's Republic of China. The company also offers construction management, decoration, cultural management, trading, advertising, consulting, and hotel management services. It provides its services to property developers, property owners, residents, tenants, and governmental authorities. The company was formerly known as Jinke Property Service Group Co., Ltd. The company was founded in 2000 and is headquartered in Chongqing, China. Jinke Smart Services Group Co., Ltd. is a subsidiary of Jinke Property Group Co., Ltd.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | |||||||
Revenues | 4,979,741 -0.51% | 5,005,059 -16.14% | |||||
Cost of revenue | 4,656,477 | 4,624,377 | |||||
Unusual Expense (Income) | |||||||
NOPBT | 323,264 | 380,682 | |||||
NOPBT Margin | 6.49% | 7.61% | |||||
Operating Taxes | (137,884) | 161,458 | |||||
Tax Rate | 42.41% | ||||||
NOPAT | 461,148 | 219,224 | |||||
Net income | (951,038) -47.70% | (1,818,545) -272.02% | |||||
Dividends | (425,384) | ||||||
Dividend yield | 4.78% | ||||||
Proceeds from repurchase of equity | (312,343) | (173,750) | |||||
BB yield | 4.42% | 1.95% | |||||
| Debt | |||||||
Debt current | 26,515 | 24,788 | |||||
Long-term debt | 221,349 | 187,769 | |||||
Deferred revenue | 13,713 | ||||||
Other long-term liabilities | 89,860 | (43,126) | |||||
Net debt | (3,113,592) | (3,088,333) | |||||
| Cash flow | |||||||
Cash from operating activities | 451,116 | 393,336 | |||||
CAPEX | (47,808) | (82,721) | |||||
Cash from investing activities | (269,673) | (1,755,324) | |||||
Cash from financing activities | (343,175) | (518,382) | |||||
FCF | 885,562 | 1,454,708 | |||||
| Balance | |||||||
Cash | 3,008,545 | 3,069,784 | |||||
Long term investments | 352,911 | 231,106 | |||||
Excess cash | 3,112,469 | 3,050,637 | |||||
Stockholders' equity | (1,331,746) | 5,400,365 | |||||
Invested Capital | 5,642,785 | 2,434,050 | |||||
ROIC | 11.42% | 8.46% | |||||
ROCE | 7.50% | 6.90% | |||||
| EV | |||||||
Common stock shares outstanding | 639,562 | 650,148 | |||||
Price | 11.04 -19.42% | 13.70 -56.09% | |||||
Market cap | 7,060,764 -20.73% | 8,907,028 -56.27% | |||||
EV | 3,966,485 | 5,892,277 | |||||
EBITDA | 411,153 | 442,638 | |||||
EV/EBITDA | 9.65 | 13.31 | |||||
Interest | 9,128 | 8,395 | |||||
Interest/NOPBT | 2.82% | 2.21% | |||||