Loading...
XSHE000002
Market cap11bUSD
Dec 24, Last price  
7.73CNY
1D
-2.05%
1Q
7.58%
Jan 2017
-62.73%
Name

China Vanke Co Ltd

Chart & Performance

D1W1MN
XSHE:000002 chart
P/E
7.27
P/S
0.19
EPS
1.06
Div Yield, %
9.12%
Shrs. gr., 5y
1.31%
Rev. gr., 5y
9.37%
Revenues
465.74b
-7.56%
7,667,226,23710,558,851,68317,848,210,28235,526,611,30140,991,779,21448,881,013,14350,713,851,44271,782,749,800103,116,245,136135,418,791,080146,388,004,498195,549,130,020240,477,236,923242,897,110,250297,679,331,103367,893,877,538419,111,677,714452,797,773,974503,838,367,358465,739,076,702
Net income
12.16b
-67.61%
878,006,2551,350,362,8162,154,639,3154,844,235,4944,033,170,0275,329,737,7277,283,127,0399,624,875,26812,551,182,39215,118,549,40515,745,454,14418,119,406,24921,022,606,25628,051,814,88233,772,651,67855,131,614,57259,298,116,44438,069,527,01837,550,909,30512,162,684,368
CFO
3.91b
+42.24%
1,048,590,341843,439,1340009,253,351,3192,237,255,4513,389,424,5713,725,958,4721,923,868,88941,724,819,11316,046,020,69139,566,129,02182,322,834,21633,618,183,38845,686,809,51553,188,022,2434,113,160,9482,750,449,4783,912,323,920
Dividend
Aug 25, 20230.68 CNY/sh
Earnings
Mar 26, 2025

Profile

China Vanke Co., Ltd., together with its subsidiaries, engages in the development and sale of properties in the Mainland China, Hong Kong, and internationally. The company operates through Property Development and Property Management segments. It develops residential buildings, commercial offices, and other ancillary facilities. The company also provides property management and related services to purchasers and tenants of its own developed residential properties, shopping arcades, and office buildings, as well as to properties developed by external property developers; and undertakes construction contracts. In addition, it is involved in logistics and warehousing, hotel and resort, education, and housing rental businesses. The company was incorporated in 1984 and is headquartered in Shenzhen, the People's Republic of China.
URL
https://www.vanke.com/
IPO date
Jan 29, 1991
Employees
131,817
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
465,739,077
-7.56%
503,838,367
11.27%
452,797,774
8.04%
Cost of revenue
413,358,911
428,001,654
377,670,425
Unusual Expense (Income)
NOPBT
52,380,166
75,836,713
75,127,349
NOPBT Margin
11.25%
15.05%
16.59%
Operating Taxes
9,349,870
14,835,276
14,153,104
Tax Rate
17.85%
19.56%
18.84%
NOPAT
43,030,296
61,001,437
60,974,245
Net income
12,162,684
-67.61%
37,550,909
-1.36%
38,069,527
-35.80%
Dividends
(8,063,272)
(11,276,622)
(14,522,165)
Dividend yield
6.54%
5.34%
6.32%
Proceeds from repurchase of equity
(15,143,128)
BB yield
12.29%
Debt
Debt current
64,030,858
68,055,380
62,344,435
Long-term debt
296,924,346
293,720,302
255,962,135
Deferred revenue
466,841,147
Other long-term liabilities
1,714,167
(465,304,698)
1,476,506
Net debt
128,387,453
89,949,771
21,630,200
Cash flow
Cash from operating activities
3,912,324
2,750,449
4,113,161
CAPEX
(8,444,871)
Cash from investing activities
(4,615,642)
Cash from financing activities
(36,813,164)
3,438,919
FCF
(12,304,899)
(5,580,987)
(20,189,406)
Balance
Cash
99,827,370
137,225,777
149,373,031
Long term investments
132,740,382
134,600,134
147,303,338
Excess cash
209,280,798
246,633,993
274,036,481
Stockholders' equity
378,428,566
481,664,620
370,217,710
Invested Capital
536,677,512
467,768,535
389,018,479
ROIC
8.57%
14.24%
17.97%
ROCE
7.01%
10.60%
11.31%
EV
Common stock shares outstanding
11,782,753
11,593,943
11,620,283
Price
10.46
-42.53%
18.20
-7.89%
19.76
-31.15%
Market cap
123,247,601
-41.59%
211,009,768
-8.10%
229,616,784
-30.19%
EV
403,783,972
561,273,596
408,066,626
EBITDA
61,460,961
85,136,675
83,190,669
EV/EBITDA
6.57
6.59
4.91
Interest
4,843,698
5,886,552
7,861,347
Interest/NOPBT
9.25%
7.76%
10.46%