Member access

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

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201220132014201520162017
Sales28 65831 09938 89639 50842 50146 940
Operating income (EBITDA)7 5487 4077 4257 4848 5628 991
Operating profit (EBIT)7 5017 3737 3897 3048 2449 009
Pre-Tax Profit (EBT)7 2357 3417 3557 7408 58511 203
Net income3 0894 0754 3454 0744 7515 617
EPS ( CNY)0,540,590,590,530,600,67
Dividend per Share ( CNY)0,230,140,240,200,230,25
Yield5,04%3,13%5,26%4,45%4,98%5,37%
Announcement Date03/12/2013
01:08pm
03/12/2014
04:00pm
03/17/2015
04:25am
---
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201220132014201520162017
Debt21 64624 04232 29330 79730 618-
Finance------
Operating income (EBITDA)7 5487 4077 4257 4848 5628 991
Leverage
(Debt/EBITDA)
2,87x3,25x4,35x4,12x3,58x-
Capital Expenditure23881,62782 8942 5652 439
Book Value Per Share (BVPS)6,54  CNY5,97  CNY5,75  CNY6,14  CNY6,47  CNY6,87  CNY
Cash Flow per Share0,77  CNY0,25  CNY-0,50  CNY0,61  CNY0,35  CNY0,52  CNY
Announcement Date03/12/2013
01:08pm
03/12/2014
04:00pm
03/17/2015
04:25am
---
Balance Sheet Analysis
Assessed data source :
© 2015 Thomson Reuters
Advertisement
Financial Ratios

Size 2015e 2016e
Capitalization 34 333 M CNY -
Entreprise Value (EV) 65 129 M CNY 64 951 M CNY
Valuation 2015e 2016e
PER (Price / EPS) 8,61x 7,57x
Capitalization / Revenue 0,87x 0,81x
EV / Revenue 1,65x 1,53x
EV / EBITDA 8,70x 7,59x
Yield (DPS / Price) 4,45% 4,98%
Price to book (Price / BVPS) 0,74x 0,71x
Profitability 2015e 2016e
Operating Margin (EBIT / Sales) 18,5% 19,4%
operating Leverage (Delta EBIT / Delta Sales) - 1,70x
Net Margin (Net Profit / Revenue) 10,3% 11,2%
ROA (Net Profit / Asset) 2,86% 3,18%
ROE (Net Profit / Equities) 24,8% 29,8%
Rate of Dividend 38,3% 37,7%
Balance Sheet Analysis 2015e 2016e
CAPEX / Sales   7,32% 6,04%
Cash Flow / Sales (Taux d'autofinancement) 11,6% 6,14%
Capital Intensity (Assets / Sales) 3,61x 3,51x
Financial Leverage (Net Debt / EBITDA) 4,12x 3,58x
Price Earning Ratio
EPS & Dividend