Loading...
XSHE
000002
Market cap10bUSD
Apr 11, Last price  
7.08CNY
1D
-1.67%
1Q
5.83%
Jan 2017
-65.55%
Name

China Vanke Co Ltd

Chart & Performance

D1W1MN
P/E
6.48
P/S
0.17
EPS
1.09
Div Yield, %
—
Shrs. gr., 5y
1.31%
Rev. gr., 5y
9.37%
Revenues
343.18b
-26.32%
10,558,851,68317,848,210,28235,526,611,30140,991,779,21448,881,013,14350,713,851,44271,782,749,800103,116,245,136135,418,791,080146,388,004,498195,549,130,020240,477,236,923242,897,110,250297,679,331,103367,893,877,538419,111,677,714452,797,773,974503,838,367,358465,739,076,702343,176,440,712
Net income
0k
-100.00%
1,350,362,8162,154,639,3154,844,235,4944,033,170,0275,329,737,7277,283,127,0399,624,875,26812,551,182,39215,118,549,40515,745,454,14418,119,406,24921,022,606,25628,051,814,88233,772,651,67855,131,614,57259,298,116,44438,069,527,01837,550,909,30512,162,684,3680
CFO
3.80b
-2.87%
843,439,1340009,253,351,3192,237,255,4513,389,424,5713,725,958,4721,923,868,88941,724,819,11316,046,020,69139,566,129,02182,322,834,21633,618,183,38845,686,809,51553,188,022,2434,113,160,9482,750,449,4783,912,323,9203,799,847,632
Dividend
Aug 25, 20230.68 CNY/sh
Earnings
Apr 28, 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
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
343,176,441
-26.32%
465,739,077
-7.56%
503,838,367
11.27%
Cost of revenue
325,550,492
413,358,911
428,001,654
Unusual Expense (Income)
NOPBT
17,625,949
52,380,166
75,836,713
NOPBT Margin
5.14%
11.25%
15.05%
Operating Taxes
1,517,375
9,349,870
14,835,276
Tax Rate
8.61%
17.85%
19.56%
NOPAT
16,108,574
43,030,296
61,001,437
Net income
12,162,684
-67.61%
37,550,909
-1.36%
Dividends
(8,063,272)
(11,276,622)
Dividend yield
6.54%
5.34%
Proceeds from repurchase of equity
(15,143,128)
BB yield
12.29%
Debt
Debt current
15,973,062
64,030,858
68,055,380
Long-term debt
236,785,313
296,924,346
293,720,302
Deferred revenue
466,841,147
Other long-term liabilities
3,102,323
1,714,167
(465,304,698)
Net debt
46,858,389
128,387,453
89,949,771
Cash flow
Cash from operating activities
3,799,848
3,912,324
2,750,449
CAPEX
(8,444,871)
Cash from investing activities
10,809,130
(4,615,642)
Cash from financing activities
(36,813,164)
3,438,919
FCF
186,634,747
(12,304,899)
(5,580,987)
Balance
Cash
88,339,613
99,827,370
137,225,777
Long term investments
117,560,373
132,740,382
134,600,134
Excess cash
188,741,164
209,280,798
246,633,993
Stockholders' equity
192,256,757
378,428,566
481,664,620
Invested Capital
389,081,211
536,677,512
467,768,535
ROIC
3.48%
8.57%
14.24%
ROCE
3.02%
7.01%
10.60%
EV
Common stock shares outstanding
11,857,753
11,782,753
11,593,943
Price
7.26
-30.59%
10.46
-42.53%
18.20
-7.89%
Market cap
86,087,290
-30.15%
123,247,601
-41.59%
211,009,768
-8.10%
EV
269,133,854
403,783,972
561,273,596
EBITDA
26,347,635
61,460,961
85,136,675
EV/EBITDA
10.21
6.57
6.59
Interest
5,705,251
4,843,698
5,886,552
Interest/NOPBT
32.37%
9.25%
7.76%