XSHE000036
Market cap776mUSD
Jan 10, Last price
3.72CNY
1D
-2.87%
1Q
-6.53%
Jan 2017
-42.50%
Name
China Union Holdings Ltd
Chart & Performance
Profile
China Union Holdings Ltd. engages in the development, operation, management, and brokerage of real estate properties. The company was founded in 1989 and is based in Shenzhen, China.
Valuation
Title CNY in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 565,203 -75.89% | 2,343,947 24.55% | |||||||
Cost of revenue | 355,206 | 1,256,979 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 209,998 | 1,086,968 | |||||||
NOPBT Margin | 37.15% | 46.37% | |||||||
Operating Taxes | 6,212 | 189,126 | |||||||
Tax Rate | 2.96% | 17.40% | |||||||
NOPAT | 203,786 | 897,841 | |||||||
Net income | 81,628 -86.38% | 599,241 47.48% | |||||||
Dividends | (84,405) | (100,908) | |||||||
Dividend yield | 1.59% | 1.68% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 47,715 | ||||||||
Long-term debt | 537,000 | 587,389 | |||||||
Deferred revenue | 80,862 | ||||||||
Other long-term liabilities | 40,037 | 40,037 | |||||||
Net debt | (1,447,198) | (4,168,821) | |||||||
Cash flow | |||||||||
Cash from operating activities | (938,119) | 2,255,056 | |||||||
CAPEX | |||||||||
Cash from investing activities | (824,369) | 703,789 | |||||||
Cash from financing activities | (173,572) | ||||||||
FCF | (1,439,298) | 2,133,540 | |||||||
Balance | |||||||||
Cash | 3,303,424 | 4,803,925 | |||||||
Long term investments | (1,319,226) | ||||||||
Excess cash | 1,955,938 | 4,686,728 | |||||||
Stockholders' equity | 5,372,125 | 9,146,622 | |||||||
Invested Capital | 4,825,904 | 1,925,559 | |||||||
ROIC | 6.04% | 30.79% | |||||||
ROCE | 3.10% | 16.64% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,360,462 | 1,483,934 | |||||||
Price | 3.89 -3.95% | 4.05 -6.68% | |||||||
Market cap | 5,292,197 -11.94% | 6,009,933 -6.68% | |||||||
EV | 4,713,395 | 5,817,052 | |||||||
EBITDA | 266,185 | 1,141,468 | |||||||
EV/EBITDA | 17.71 | 5.10 | |||||||
Interest | 34,763 | 68,953 | |||||||
Interest/NOPBT | 16.55% | 6.34% |