XSHG600683
Market cap383mUSD
Jan 08, Last price
3.80CNY
1D
-1.55%
1Q
-12.24%
Jan 2017
-57.06%
Name
Metro Land Corporation Ltd
Chart & Performance
Profile
Metro Land Corporation Ltd. engages in real estate development business in China. The company mainly develops residential and commercial projects. The company was founded in 1992 and 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 | 10,641,128 91.65% | 5,552,378 -17.94% | |||||||
Cost of revenue | 10,088,805 | 4,661,056 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 552,323 | 891,322 | |||||||
NOPBT Margin | 5.19% | 16.05% | |||||||
Operating Taxes | (93,255) | 158,620 | |||||||
Tax Rate | 17.80% | ||||||||
NOPAT | 645,579 | 732,701 | |||||||
Net income | (659,235) -425.91% | 202,272 -38.45% | |||||||
Dividends | (1,787,354) | (421,151) | |||||||
Dividend yield | 75.44% | 12.33% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 2,112,033 | ||||||||
Long-term debt | 32,838,263 | 23,151,615 | |||||||
Deferred revenue | 192,583 | 289,906 | |||||||
Other long-term liabilities | 326,385 | 184,355 | |||||||
Net debt | 22,060,750 | 11,844,645 | |||||||
Cash flow | |||||||||
Cash from operating activities | |||||||||
CAPEX | (3,574) | ||||||||
Cash from investing activities | 398,031 | 683,820 | |||||||
Cash from financing activities | 10,002,104 | 6,741,991 | |||||||
FCF | (2,487,667) | (7,989,709) | |||||||
Balance | |||||||||
Cash | 10,087,661 | 4,008,908 | |||||||
Long term investments | 689,851 | 9,410,095 | |||||||
Excess cash | 10,245,456 | 13,141,384 | |||||||
Stockholders' equity | 3,134,617 | 4,551,525 | |||||||
Invested Capital | 39,463,741 | 30,199,423 | |||||||
ROIC | 1.85% | 2.82% | |||||||
ROCE | 1.27% | 2.49% | |||||||
EV | |||||||||
Common stock shares outstanding | 495,665 | 740,778 | |||||||
Price | 4.78 3.69% | 4.61 -13.67% | |||||||
Market cap | 2,369,279 -30.62% | 3,414,985 -13.67% | |||||||
EV | 26,045,694 | 17,258,997 | |||||||
EBITDA | 591,910 | 930,359 | |||||||
EV/EBITDA | 44.00 | 18.55 | |||||||
Interest | 352,136 | 254,962 | |||||||
Interest/NOPBT | 63.76% | 28.60% |