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  >  Stock Exchange of Hong Kong  >  Sino-Ocean Group Holding Ltd    3377   HK3377040226

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201420152016201720182019
Sales38 89630 82434 55141 59747 70651 673
EBITDA7 4256 1186 1758 35110 14711 330
Operating profit (EBIT)7 3896 0756 1298 32010 05610 990
Pre-Tax Profit (EBT)7 3554 6558 5089 02210 92312 110
Net income4 3452 3843 8124 2675 2726 012
P/E ratio6,0014,76,307,446,205,46
EPS ( CNY )0,590,280,490,560,670,76
Dividend per Share ( CNY )0,240,130,110,220,260,30
Yield6,80%3,00%3,41%5,32%6,39%7,14%
Reference price ( CNY )3.534.163.114.135624.135624.13562
Announcement Date03/17/2015
04:25am
03/21/2016
08:00am
03/30/2017
09:02am
---
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201420152016201720182019
Debt32 29328 20024 40228 12027 52329 614
Finance------
Operating income (EBITDA)7 4256 1186 1758 35110 14711 330
Leverage
(Debt/EBITDA)
4,35x4,61x3,95x3,37x2,71x2,61x
Capital Expenditure2783663692 7863 0603 504
Book Value Per Share (BVPS)5,75  CNY5,82  CNY5,87  CNY6,22  CNY6,65  CNY7,11  CNY
Cash Flow per Share-0,50  CNY0,70  CNY--0,54  CNY1,27  CNY0,81  CNY
Announcement Date03/17/2015
04:25am
03/21/2016
08:00am
03/30/2017
09:02am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 31 407 M CNY -
Entreprise Value (EV) 59 527 M CNY 58 930 M CNY
Valuation 2017e 2018e
P/E ratio (Price / EPS) 7,44x 6,20x
Capitalization / Revenue 0,76x 0,66x
EV / Revenue 1,43x 1,24x
EV / EBITDA 7,13x 5,81x
Yield (DPS / Price) 5,32% 6,39%
Price to book (Price / BVPS) 0,66x 0,62x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 20,0% 21,1%
operating Leverage (Delta EBIT / Delta Sales) 1,75x 1,42x
Net Margin (Net Profit / Revenue) 10,3% 11,1%
ROA (Net Profit / Asset) 3,16% 3,55%
ROE (Net Profit / Equities) 8,69% 10,1%
Rate of Dividend 39,6% 39,7%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   6,70% 6,41%
Cash Flow / Sales -9,89% 20,1%
Capital Intensity (Assets / Sales) 3,25x 3,11x
Financial Leverage (Net Debt / EBITDA) 3,37x 2,71x
EPS & Dividend