XSHE000631
Market cap970mUSD
Jan 13, Last price
3.04CNY
1D
10.14%
1Q
14.72%
Jan 2017
-37.96%
Name
Shunfa Hengye Corp
Chart & Performance
Profile
Shunfa Hengye Corporation engages in real estate development and operation business. The company primarily develops residential real estate projects. It also provides property services. The company was formerly known as Zhejiang Wanxiang Real Estate Development Co., Ltd. The company was founded in 1997 and is based in Xiaoshan, 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 | 2,236,626 628.07% | 307,199 12.95% | |||||||
Cost of revenue | 1,847,829 | 200,768 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 388,797 | 106,431 | |||||||
NOPBT Margin | 17.38% | 34.65% | |||||||
Operating Taxes | 112,110 | 55,373 | |||||||
Tax Rate | 28.84% | 52.03% | |||||||
NOPAT | 276,687 | 51,057 | |||||||
Net income | 331,328 104.60% | 161,939 69.48% | |||||||
Dividends | (604,190) | ||||||||
Dividend yield | 8.31% | ||||||||
Proceeds from repurchase of equity | (1) | ||||||||
BB yield | 0.00% | ||||||||
Debt | |||||||||
Debt current | 50,058 | ||||||||
Long-term debt | 90 | 20,023 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 1 | 66,888 | |||||||
Net debt | (4,945,010) | (5,847,612) | |||||||
Cash flow | |||||||||
Cash from operating activities | 60,914 | 452,234 | |||||||
CAPEX | (9,381) | ||||||||
Cash from investing activities | 191,921 | ||||||||
Cash from financing activities | (651,668) | ||||||||
FCF | 47,557 | 263,363 | |||||||
Balance | |||||||||
Cash | 4,925,070 | 5,436,017 | |||||||
Long term investments | 20,030 | 481,677 | |||||||
Excess cash | 4,833,269 | 5,902,334 | |||||||
Stockholders' equity | 5,396,278 | 5,697,521 | |||||||
Invested Capital | 1,112,245 | 634,626 | |||||||
ROIC | 31.68% | 6.20% | |||||||
ROCE | 6.54% | 1.68% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,189,851 | 2,222,994 | |||||||
Price | 3.32 -2.92% | 3.42 -4.20% | |||||||
Market cap | 7,270,304 -4.37% | 7,602,641 -5.12% | |||||||
EV | 2,387,606 | 1,811,218 | |||||||
EBITDA | 430,425 | 147,817 | |||||||
EV/EBITDA | 5.55 | 12.25 | |||||||
Interest | 2,322 | 8,372 | |||||||
Interest/NOPBT | 0.60% | 7.87% |