XSHE000560
Market cap912mUSD
Jan 13, Last price
2.84CNY
1D
0.00%
1Q
-15.22%
Name
5I5j Holding Group Co Ltd
Chart & Performance
Profile
5i5j Holding Group Co., Ltd. provides real estate brokerage services in China and internationally. The company offers also offers residential asset management, commercial asset management, and post-house derivative services. The company was formerly known as Kunming Sinobright (Group) Co., Ltd. and changed its name to 5i5j Holding Group Co., Ltd. in April 2018. 5i5j Holding Group Co., Ltd. was founded in 1959 and is headquartered in Beijing, 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 | 12,091,733 3.58% | 11,673,410 -2.42% | |||||||
Cost of revenue | 12,083,148 | 11,545,880 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 8,585 | 127,530 | |||||||
NOPBT Margin | 0.07% | 1.09% | |||||||
Operating Taxes | (6,084) | 52,405 | |||||||
Tax Rate | 41.09% | ||||||||
NOPAT | 14,669 | 75,125 | |||||||
Net income | (848,292) | ||||||||
Dividends | (146,597) | (18,844) | |||||||
Dividend yield | 2.77% | 0.32% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 1,210,188 | 11,442,722 | |||||||
Long-term debt | 10,240,468 | 9,844,738 | |||||||
Deferred revenue | 22,364 | ||||||||
Other long-term liabilities | 502 | 501 | |||||||
Net debt | 7,438,690 | 17,076,520 | |||||||
Cash flow | |||||||||
Cash from operating activities | 4,673,473 | 4,311,482 | |||||||
CAPEX | (284,300) | ||||||||
Cash from investing activities | 8,377,285 | 6,613,619 | |||||||
Cash from financing activities | (13,196,277) | ||||||||
FCF | 4,464,368 | (1,594,300) | |||||||
Balance | |||||||||
Cash | 3,898,501 | 4,210,940 | |||||||
Long term investments | 113,465 | ||||||||
Excess cash | 3,407,379 | 3,627,270 | |||||||
Stockholders' equity | 4,163,477 | 5,056,586 | |||||||
Invested Capital | 13,009,119 | 22,346,721 | |||||||
ROIC | 0.08% | 0.35% | |||||||
ROCE | 0.05% | 0.48% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,355,713 | 2,355,501 | |||||||
Price | 2.25 -10.00% | 2.50 -20.09% | |||||||
Market cap | 5,300,354 -9.99% | 5,888,752 -20.09% | |||||||
EV | 12,824,617 | 23,064,249 | |||||||
EBITDA | 5,132,670 | 4,981,690 | |||||||
EV/EBITDA | 2.50 | 4.63 | |||||||
Interest | 859,882 | 840,439 | |||||||
Interest/NOPBT | 10,015.86% | 659.01% |