XSHG601155
Market cap3.51bUSD
Jan 09, Last price
11.40CNY
1D
-1.30%
1Q
-17.45%
Jan 2017
-2.98%
IPO
-43.91%
Name
Seazen Holdings Co Ltd
Chart & Performance
Profile
Seazen Holdings Co., Ltd engages in the development and sale of real estate properties in China. It is involved in the development of residential and commercial properties. The company was formerly known as Future Land Holdings Co., Ltd. The company was founded in 1993 and is headquartered in Shanghai, the People's Republic of China. Seazen Holdings Co., Ltd. operates as a subsidiary of Seazen Group Limited.
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 | 119,174,278 3.22% | 115,456,683 -31.37% | |||||||
Cost of revenue | 102,722,771 | 99,071,735 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 16,451,507 | 16,384,949 | |||||||
NOPBT Margin | 13.80% | 14.19% | |||||||
Operating Taxes | 4,012,414 | 1,529,918 | |||||||
Tax Rate | 24.39% | 9.34% | |||||||
NOPAT | 12,439,093 | 14,855,031 | |||||||
Net income | 737,103 -47.12% | 1,393,834 -88.94% | |||||||
Dividends | (4,412,171) | (5,938,364) | |||||||
Dividend yield | 17.14% | 12.82% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 46,796,057 | 31,308,847 | |||||||
Long-term debt | 45,776,218 | 41,155,448 | |||||||
Deferred revenue | 165,490,926 | ||||||||
Other long-term liabilities | (159,717,584) | ||||||||
Net debt | 49,397,449 | 15,739,093 | |||||||
Cash flow | |||||||||
Cash from operating activities | 10,157,789 | 14,534,774 | |||||||
CAPEX | (2,422,724) | (8,021,639) | |||||||
Cash from investing activities | 1,166,798 | (720,660) | |||||||
Cash from financing activities | (20,084,718) | (38,495,411) | |||||||
FCF | (8,567,052) | 14,376,765 | |||||||
Balance | |||||||||
Cash | 18,986,941 | 31,573,371 | |||||||
Long term investments | 24,187,885 | 25,151,830 | |||||||
Excess cash | 37,216,112 | 50,952,367 | |||||||
Stockholders' equity | 83,420,904 | 139,787,621 | |||||||
Invested Capital | 140,458,405 | 105,289,723 | |||||||
ROIC | 10.12% | 14.06% | |||||||
ROCE | 8.86% | 10.00% | |||||||
EV | |||||||||
Common stock shares outstanding | 2,255,623 | 2,258,889 | |||||||
Price | 11.41 -44.34% | 20.50 -29.63% | |||||||
Market cap | 25,736,657 -44.42% | 46,307,226 -29.55% | |||||||
EV | 101,459,625 | 145,350,447 | |||||||
EBITDA | 16,824,767 | 16,667,403 | |||||||
EV/EBITDA | 6.03 | 8.72 | |||||||
Interest | 1,220,146 | 2,935,987 | |||||||
Interest/NOPBT | 7.42% | 17.92% |