Member access

4-Traders Homepage  >  Shares  >  Stock Exchange of Hong Kong  >  Sino-Ocean Land Holdings Limited    3377   HK3377040226

SummaryChart AnalysisNewsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201120122013201420152016
Sales19 89728 65831 09937 22041 09645 437
Operating income (EBITDA)5 4187 5487 4077 0418 0419 856
Operating profit (EBIT)5 3697 5017 3736 9167 8859 553
Pre-Tax Profit (EBT)5 1747 2357 3416 8928 0159 074
Net income1 9803 0894 0753 5934 0924 796
EPS ( CNY)0,350,540,590,490,540,65
Dividend per Share ( CNY)0,150,230,140,190,210,24
Yield4,45%6,83%4,25%5,70%6,32%7,01%
Announcement Date03/15/2012
11:23am
03/12/2013
01:08pm
03/12/2014
04:00pm
---
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201120122013201420152016
Debt24 94021 64624 04225 50428 69927 740
Finance------
Operating income (EBITDA)5 4187 5487 4077 0418 0419 856
Leverage
(Debt/EBITDA)
4,60x2,87x3,25x3,62x3,57x2,81x
Capital Expenditure74,123881,62 0953 4205 601
Book Value Per Share (BVPS)6,27  CNY6,54  CNY5,97  CNY6,01  CNY6,33  CNY6,79  CNY
Cash Flow per Share-1,69  CNY0,77  CNY0,25  CNY-0,12  CNY0,74  CNY1,33  CNY
Announcement Date03/15/2012
11:23am
03/12/2013
01:08pm
03/12/2014
04:00pm
---
Balance Sheet Analysis
Assessed data source :
© 2014 Thomson Reuters
Advertisement
Financial Ratios

Size 2014e 2015e
Capitalization 25 163 M CNY -
Entreprise Value (EV) 50 667 M CNY 53 862 M CNY
Valuation 2014e 2015e
PER (Price / EPS) 6,93x 6,19x
Capitalization / Revenue 0,68x 0,61x
EV / Revenue 1,36x 1,31x
EV / EBITDA 7,20x 6,70x
Yield (DPS / Price) 5,70% 6,32%
Profitability 2014e 2015e
Operating Margin (EBIT / Sales) 18,6% 19,2%
operating Leverage (Delta EBIT / Delta Sales) - 1,35x
Net Margin (Net Profit / Revenue) 9,65% 9,96%
ROA (Net Profit / Asset) 2,50% 2,74%
ROE (Net Profit / Equities) 8,50% 9,18%
Rate of Dividend 39,5% 39,1%
Balance Sheet Analysis 2014e 2015e
CAPEX / Sales   5,63% 8,32%
Cash Flow / Sales (Taux d'autofinancement) -2,46% 13,4%
Capital Intensity (Assets / Sales) 3,86x 3,64x
Financial Leverage (Net Debt / EBITDA) 3,62x 3,57x
Price Earning Ratio
EPS & Dividend
Dynamic quotes  
ON
| OFF