XSHG
600159
Market cap310mUSD
Jun 16, Last price
2.68CNY
1D
2.29%
1Q
7.20%
Jan 2017
-49.81%
Name
Beijing Dalong Weiye Real Estate
Chart & Performance
Profile
Beijing Dalong Weiye Real Estate Development Co.,Ltd engages in the real estate development activities in China. It is also involved in building construction, greenery and garden, and urban management businesses. The company is based 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 | 709,272 -18.26% | 867,749 -49.00% | |||||||
Cost of revenue | 656,350 | 761,737 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 52,922 | 106,012 | |||||||
NOPBT Margin | 7.46% | 12.22% | |||||||
Operating Taxes | 25,465 | 37,919 | |||||||
Tax Rate | 48.12% | 35.77% | |||||||
NOPAT | 27,457 | 68,093 | |||||||
Net income | (330,793) | ||||||||
Dividends | (1,746) | (41,500) | |||||||
Dividend yield | 0.05% | 1.66% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | (283,788) | ||||||||
Long-term debt | |||||||||
Deferred revenue | |||||||||
Other long-term liabilities | 573,046 | ||||||||
Net debt | (548,074) | (1,506,990) | |||||||
Cash flow | |||||||||
Cash from operating activities | (545,307) | 68,408 | |||||||
CAPEX | (90) | ||||||||
Cash from investing activities | 14,308 | ||||||||
Cash from financing activities | 48,254 | ||||||||
FCF | (203,734) | 462,602 | |||||||
Balance | |||||||||
Cash | 548,074 | 1,023,594 | |||||||
Long term investments | 2 | 199,608 | |||||||
Excess cash | 512,611 | 1,179,814 | |||||||
Stockholders' equity | 1,619,602 | 1,988,680 | |||||||
Invested Capital | 1,490,850 | 832,912 | |||||||
ROIC | 2.36% | 6.52% | |||||||
ROCE | 2.64% | 5.27% | |||||||
EV | |||||||||
Common stock shares outstanding | 826,981 | 830,003 | |||||||
Price | 3.90 29.14% | 3.02 -1.63% | |||||||
Market cap | 3,225,227 28.67% | 2,506,610 -1.63% | |||||||
EV | 2,753,973 | 1,074,254 | |||||||
EBITDA | 63,863 | 117,525 | |||||||
EV/EBITDA | 43.12 | 9.14 | |||||||
Interest | 6,713 | 204,301 | |||||||
Interest/NOPBT | 12.69% | 192.72% |