XSHE000558
Market cap545mUSD
Jan 10, Last price
3.10CNY
1D
-6.91%
1Q
21.57%
Name
Lander Sports Development Co Ltd
Chart & Performance
Profile
Lander Sports Development Co. Ltd. develops, constructs, and manages sporting facilities in Mainland China and internationally. The company's sports facilities include public fitness centers, city sports and leisure squares, city sports and leisure stadiums, city single sports venues, city fitness clubs, and city community sports convenience stores. It also offers sports financing and financial services, such as leasing of sports assets; and sports-related property and personal insurance products, as well as online lottery products. In addition, the company organizes sports events and tournaments, including football, basketball, and winter sports; operates sports clubs, and training and coaching facilities; provides sports media services; and develops technology platforms for domestic venue reservations, social news and information on sporting events, and sports recruitment. The company was formerly known as Lander Real Estate Co., Ltd. and changed its name to Lander Sports Development Co. Ltd. in August 2015. Lander Sports Development Co. Ltd. was founded in 1995 and is based in Hangzhou, 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 | 255,183 114.04% | 119,222 -15.26% | |||||||
Cost of revenue | 225,124 | 101,173 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 30,059 | 18,049 | |||||||
NOPBT Margin | 11.78% | 15.14% | |||||||
Operating Taxes | 6,143 | 1,776 | |||||||
Tax Rate | 20.44% | 9.84% | |||||||
NOPAT | 23,917 | 16,273 | |||||||
Net income | 56,193 | ||||||||
Dividends | (24,605) | ||||||||
Dividend yield | 0.65% | ||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 66,897 | 85,977 | |||||||
Long-term debt | 408,864 | 425,359 | |||||||
Deferred revenue | 420,899 | ||||||||
Other long-term liabilities | (425,180) | ||||||||
Net debt | 244,219 | (887,535) | |||||||
Cash flow | |||||||||
Cash from operating activities | 77,169 | 100,722 | |||||||
CAPEX | (69,749) | ||||||||
Cash from investing activities | (72,889) | 26,807 | |||||||
Cash from financing activities | (138,349) | ||||||||
FCF | (427,452) | 203,634 | |||||||
Balance | |||||||||
Cash | 197,195 | 108,038 | |||||||
Long term investments | 34,347 | 1,290,833 | |||||||
Excess cash | 218,783 | 1,392,910 | |||||||
Stockholders' equity | 1,478,004 | 1,374,721 | |||||||
Invested Capital | 1,501,352 | 126,110 | |||||||
ROIC | 2.94% | 6.52% | |||||||
ROCE | 1.74% | 1.20% | |||||||
EV | |||||||||
Common stock shares outstanding | 1,288,841 | 1,289,224 | |||||||
Price | 2.93 1.74% | 2.88 -25.19% | |||||||
Market cap | 3,776,305 1.71% | 3,712,965 -25.19% | |||||||
EV | 4,209,304 | 2,825,430 | |||||||
EBITDA | 100,812 | 70,238 | |||||||
EV/EBITDA | 41.75 | 40.23 | |||||||
Interest | 27,230 | 30,182 | |||||||
Interest/NOPBT | 90.59% | 167.22% |