XSHE002285
Market cap644mUSD
Jan 10, Last price
2.37CNY
1D
-5.20%
1Q
2.60%
Jan 2017
-67.75%
IPO
167.72%
Name
Shenzhen Worldunion Group Inc
Chart & Performance
Profile
Shenzhen Worldunion Group Incorporated provides real estate services in China. The company offers new house, e-commerce, stock, and overseas transaction services. It also provides apartment and home decoration solutions for institutional and C-end customers; short-term financing services for property owners; community housekeeping services; and matching service solutions. In addition, the company offers house rental services; pension operation services; sample community services; commercial assets business planning, investment attraction, sales, and operation services; property management and other services for industrial and commercial properties, and urban industrial parks; and advisory services, including suggestions on policies, landing planning, and project development for local government, developers, and other institutional customers. Further, it provides financial investment and asset financing services. The company was formerly known as Shenzhen Worldunion Properties Consultancy Incorporated and changed its name to Shenzhen Worldunion Group Incorporated in May 2019. Shenzhen Worldunion Group Incorporated was founded in 1993 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 | 3,373,303 -15.23% | 3,979,430 -34.58% | |||||||
Cost of revenue | 3,424,785 | 3,750,046 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (51,483) | 229,384 | |||||||
NOPBT Margin | 5.76% | ||||||||
Operating Taxes | 38,341 | 65,973 | |||||||
Tax Rate | 28.76% | ||||||||
NOPAT | (89,824) | 163,411 | |||||||
Net income | (295,617) | ||||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 101,000 | 791,014 | |||||||
Long-term debt | 249,418 | 383,143 | |||||||
Deferred revenue | 49,300 | ||||||||
Other long-term liabilities | 1 | (49,300) | |||||||
Net debt | (1,971,253) | (1,026,688) | |||||||
Cash flow | |||||||||
Cash from operating activities | 448,496 | 629,765 | |||||||
CAPEX | |||||||||
Cash from investing activities | (303,014) | 128,558 | |||||||
Cash from financing activities | (738,234) | ||||||||
FCF | 177,674 | 1,895,724 | |||||||
Balance | |||||||||
Cash | 1,614,216 | 2,200,845 | |||||||
Long term investments | 707,455 | ||||||||
Excess cash | 2,153,006 | 2,001,873 | |||||||
Stockholders' equity | 2,914,831 | 3,017,821 | |||||||
Invested Capital | 1,170,038 | 2,213,558 | |||||||
ROIC | 6.27% | ||||||||
ROCE | 5.44% | ||||||||
EV | |||||||||
Common stock shares outstanding | 1,970,777 | 1,992,829 | |||||||
Price | 2.41 -26.75% | 3.29 -16.07% | |||||||
Market cap | 4,749,573 -27.56% | 6,556,408 -16.07% | |||||||
EV | 2,834,480 | 5,606,949 | |||||||
EBITDA | 44,586 | 393,673 | |||||||
EV/EBITDA | 63.57 | 14.24 | |||||||
Interest | 19,772 | 77,006 | |||||||
Interest/NOPBT | 33.57% |