Loading...
XSHG
600383
Market cap2.41bUSD
Jul 17, Last price  
3.82CNY
1D
-1.03%
1Q
-23.55%
Jan 2017
-70.49%
IPO
-35.19%
Name

Gemdale Corp

Chart & Performance

D1W1MN
P/E
P/S
0.23
EPS
Div Yield, %
0.51%
Shrs. gr., 5y
0.07%
Rev. gr., 5y
3.51%
Revenues
75.34b
-23.12%
2,575,010,5043,554,412,2317,487,480,0749,762,026,45112,098,172,16519,592,529,78223,918,506,16532,863,360,35934,835,841,29545,636,377,98132,762,073,46555,508,501,67037,662,182,01650,699,358,63663,419,928,66883,982,164,38799,232,216,888120,208,094,58598,007,723,76475,343,746,673
Net income
0k
-100.00%
320,032,092445,285,578964,969,816840,859,8921,776,233,1522,694,043,6303,017,226,8013,385,246,9503,608,834,9673,997,451,1393,200,350,4336,300,460,7186,842,676,4328,098,422,08315,465,018,51315,240,631,97512,951,092,4299,166,435,470888,123,6470
CFO
13.62b
+521.20%
0000001,530,261,2236,327,366,559008,394,257,55417,081,705,582007,899,281,2357,515,456,8359,399,534,86219,907,248,7302,192,504,19713,619,761,151
Dividend
Jun 21, 20240.0197 CNY/sh

Profile

Gemdale Corporation engages in the real estate business in China and internationally. It engages in the development, operation, and sale of industrial, commercial, and residential real estate properties; and sports operation activities, as well as provides real estate finance and property management services. The company was founded in 1988 and is headquartered in Shenzhen, China.
IPO date
Apr 12, 2001
Employees
Domiciled in
CN
Incorporated in
CN

Valuation

Title
CNY in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
75,343,747
-23.12%
98,007,724
-18.47%
120,208,095
21.14%
Cost of revenue
66,642,255
85,333,405
99,490,981
Unusual Expense (Income)
NOPBT
8,701,492
12,674,319
20,717,113
NOPBT Margin
11.55%
12.93%
17.23%
Operating Taxes
814,915
2,874,288
3,913,082
Tax Rate
9.37%
22.68%
18.89%
NOPAT
7,886,577
9,800,031
16,804,032
Net income
888,124
-90.31%
9,166,435
-29.22%
Dividends
(6,190,848)
(2,844,188)
Dividend yield
31.98%
6.16%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
334,992
41,398,501
42,611,605
Long-term debt
43,244,628
52,981,081
75,984,387
Deferred revenue
80
157
255
Other long-term liabilities
131,207
633,876
1,853,464
Net debt
20,848,225
916,449
(30,105,192)
Cash flow
Cash from operating activities
13,619,761
2,192,504
19,907,249
CAPEX
(594,095)
Cash from investing activities
2,461,763
3,316,271
Cash from financing activities
(31,215,229)
FCF
58,972,157
3,907,732
19,643,940
Balance
Cash
22,731,395
29,737,738
54,506,856
Long term investments
2
63,725,395
94,194,329
Excess cash
18,964,208
88,562,747
142,690,780
Stockholders' equity
100,044,571
116,741,544
115,562,563
Invested Capital
127,453,864
122,391,009
115,412,291
ROIC
6.31%
8.24%
13.67%
ROCE
5.74%
5.85%
8.77%
EV
Common stock shares outstanding
4,529,692
4,440,618
4,514,584
Price
4.38
0.46%
4.36
-57.38%
10.23
-21.13%
Market cap
19,840,051
2.47%
19,361,096
-58.08%
46,184,190
-21.13%
EV
85,121,887
72,118,689
67,106,218
EBITDA
9,010,050
13,265,339
21,082,622
EV/EBITDA
9.45
5.44
3.18
Interest
2,802,696
3,326,245
3,853,130
Interest/NOPBT
32.21%
26.24%
18.60%