Loading...
XTAI
2923
Market cap1.37bUSD
May 27, Last price  
23.50TWD
1D
-3.49%
1Q
-3.69%
Jan 2017
10.59%
IPO
-18.91%
Name

Sino Horizon Holdings Ltd

Chart & Performance

D1W1MN
P/E
53.86
P/S
4.78
EPS
0.44
Div Yield, %
0.85%
Shrs. gr., 5y
-3.39%
Rev. gr., 5y
8.34%
Revenues
8.56b
-27.01%
3,150,603,0006,622,330,0004,068,626,00010,529,590,00010,767,050,0007,687,342,00012,785,203,0007,452,690,0005,025,549,0006,928,722,0005,737,206,00013,419,916,0004,803,188,0009,221,577,00011,732,608,0008,563,661,000
Net income
759m
+34.31%
206,892,000954,621,0005,080,004,0001,469,399,0001,307,046,0002,898,663,0003,473,430,0002,400,967,000147,750,0001,631,299,000422,629,0001,177,395,0001,171,032,000592,803,000565,351,000759,299,000
CFO
-5.34b
L
-1,883,437,000-5,214,896,000-3,821,261,000-2,321,310,000-2,797,134,000-767,828,0003,216,753,000-1,811,330,000-5,139,599,0001,312,688,000-2,129,831,0001,675,714,000-1,877,832,0001,937,318,000322,989,000-5,339,087,000
Dividend
Sep 06, 20240.2 TWD/sh
Earnings
Aug 19, 2025

Profile

Sino Horizon Holdings Limited, together with its subsidiaries, develops, manages, sells, and leases real estate properties in China. The company operates through Real-Estate Sales, Commercial Leasing, Property Management, and Others segments. Its property portfolio includes residential, office buildings, and shopping malls. The company also provides property and parking lot management services. Sino Horizon Holdings Limited was incorporated in 1997 and is headquartered in Shanghai, China.
URL
http://www.sinohorizon.cn/
IPO date
Dec 07, 2012
Employees
Domiciled in
CN
Incorporated in
KY

Valuation

Title
TWD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
8,563,661
-27.01%
11,732,608
27.23%
9,221,577
91.99%
Cost of revenue
4,058,040
5,823,372
4,351,561
Unusual Expense (Income)
NOPBT
4,505,621
5,909,236
4,870,016
NOPBT Margin
52.61%
50.37%
52.81%
Operating Taxes
2,580,704
3,917,422
2,144,303
Tax Rate
57.28%
66.29%
44.03%
NOPAT
1,924,917
1,991,814
2,725,713
Net income
759,299
34.31%
565,351
-4.63%
592,803
-49.38%
Dividends
(348,059)
(1,044,178)
(2,088,356)
Dividend yield
0.93%
2.08%
5.55%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
12,209,536
9,587,318
7,374,704
Long-term debt
45,271,128
38,711,389
33,452,921
Deferred revenue
5,705,741
Other long-term liabilities
501,394
440,687
(5,352,129)
Net debt
49,847,288
31,754,894
28,727,007
Cash flow
Cash from operating activities
(5,339,087)
322,989
1,937,318
CAPEX
(9,288)
(182,580)
(64,751)
Cash from investing activities
(3,042,352)
(10,153,335)
5,777,746
Cash from financing activities
6,734,773
7,893,956
(3,953,211)
FCF
(2,313,626)
(85,934)
4,254,072
Balance
Cash
22,293,019
16,202,566
16,859,787
Long term investments
(14,659,643)
341,247
(4,759,169)
Excess cash
7,205,193
15,957,183
11,639,539
Stockholders' equity
55,080,934
54,555,536
86,791,717
Invested Capital
102,579,431
82,673,634
76,481,170
ROIC
2.08%
2.50%
3.44%
ROCE
3.79%
5.53%
5.06%
EV
Common stock shares outstanding
1,470,600
1,743,516
1,746,089
Price
25.50
-11.46%
28.80
33.64%
21.55
-24.25%
Market cap
37,500,300
-25.32%
50,213,261
33.45%
37,628,218
-24.15%
EV
88,490,520
82,996,929
87,144,003
EBITDA
4,579,296
5,979,590
4,935,955
EV/EBITDA
19.32
13.88
17.65
Interest
2,030,697
1,510,019
640,680
Interest/NOPBT
45.07%
25.55%
13.16%