Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

4-Traders Homepage  >  Equities  >  SHANGHAI STOCK EXCHANGE  >  Poly Real Estate Group Co., Ltd    600048   CNE000001ND1

SummaryQuotesChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201420152016201720182019
Sales109 056123 508154 752174 980207 112247 031
EBITDA19 32723 18726 14430 94836 56840 467
Operating profit (EBIT)18 98122 72425 35731 03336 68641 093
Pre-Tax Profit (EBT)19 03222 90123 31127 72034 28939 165
Net income12 20012 34812 42214 83418 12821 377
P/E ratio9,499,258,309,567,956,75
EPS ( CNY )1,141,151,101,271,531,80
Dividend per Share ( CNY )-0,350,320,340,400,43
Yield-3,24%3,45%2,83%3,33%3,54%
Reference price ( CNY )10.8210.649.1312.1512.1512.15
Announcement Date01/15/2015
09:54am
01/22/2016
10:12am
01/11/2017
02:22pm
---
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201420152016201720182019
Debt86 15184 40067 84682 03790 33589 649
Finance------
Operating income (EBITDA)19 32723 18726 14430 94836 56840 467
Leverage
(Debt/EBITDA)
4,46x3,64x2,60x2,65x2,47x2,22x
Capital Expenditure80,562,81051 2611 3201 702
Book Value Per Share (BVPS)5,72  CNY6,65  CNY7,53  CNY8,72  CNY9,98  CNY11,5  CNY
Cash Flow per Share-0,98  CNY1,66  CNY3,02  CNY1,00  CNY3,19  CNY-1,40  CNY
Announcement Date01/15/2015
09:54am
01/22/2016
10:12am
01/11/2017
02:22pm
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 144 080 M CNY -
Entreprise Value (EV) 226 118 M CNY 234 415 M CNY
Valuation 2017e 2018e
P/E ratio (Price / EPS) 9,56x 7,95x
Capitalization / Revenue 0,82x 0,70x
EV / Revenue 1,29x 1,13x
EV / EBITDA 7,31x 6,41x
Yield (DPS / Price) 2,83% 3,33%
Price to book (Price / BVPS) 1,39x 1,22x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 17,7% 17,7%
operating Leverage (Delta EBIT / Delta Sales) 1,71x 0,99x
Net Margin (Net Profit / Revenue) 8,48% 8,75%
ROA (Net Profit / Asset) 4,29% 4,60%
ROE (Net Profit / Equities) 16,1% 17,0%
Rate of Dividend 27,1% 26,5%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   0,72% 0,64%
Cash Flow / Sales 6,78% 18,3%
Capital Intensity (Assets / Sales) 1,98x 1,90x
Financial Leverage (Net Debt / EBITDA) 2,65x 2,47x
EPS & Dividend