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  >  Sunac China Holdings Ltd    1918   KYG8569A1067

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201420152016201720182019
Sales25 07223 01135 34349 91477 896104 671
EBITDA-5 2955 8856 44611 24115 855
Operating profit (EBIT)-5 2685 8507 48911 01115 884
Pre-Tax Profit (EBT)4 9024 5644 4095 8779 72414 254
Net income3 2223 2982 4785 9586 4898 853
P/E ratio6,645,238,1426,119,714,1
EPS ( CNY )0,950,960,711,201,592,23
Dividend per Share ( CNY )0,190,190,260,300,530,71
Yield3,01%3,86%4,45%0,94%1,67%2,25%
Reference price ( CNY )6.315.025.7831.436131.436131.4361
Announcement Date03/23/2015
02:28pm
03/29/2016
01:53am
03/27/2017
11:08pm
---
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201420152016201720182019
Debt-19 11160 75853 34757 23656 248
Finance------
Operating income (EBITDA)-5 2955 8856 44611 24115 855
Leverage
(Debt/EBITDA)
-3,61x10,3x8,28x5,09x3,55x
Capital Expenditure26,016,135,914 4003 0752 812
Book Value Per Share (BVPS)4,84  CNY5,59  CNY6,03  CNY7,92  CNY8,47  CNY10,6  CNY
Cash Flow per Share-4,65  CNY1,32  CNY3,30  CNY3,82  CNY3,83  CNY
Announcement Date03/23/2015
02:28pm
03/29/2016
01:53am
03/27/2017
11:08pm
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 130 007 M CNY -
Entreprise Value (EV) 183 354 M CNY 187 243 M CNY
Valuation 2017e 2018e
P/E ratio (Price / EPS) 26,1x 19,7x
Capitalization / Revenue 2,60x 1,67x
EV / Revenue 3,67x 2,40x
EV / EBITDA 28,4x 16,7x
Yield (DPS / Price) 0,94% 1,67%
Price to book (Price / BVPS) 3,97x 3,71x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 15,0% 14,1%
operating Leverage (Delta EBIT / Delta Sales) 0,68x 0,84x
Net Margin (Net Profit / Revenue) 11,9% 8,33%
ROA (Net Profit / Asset) 1,76% 2,04%
ROE (Net Profit / Equities) 16,1% 18,5%
Rate of Dividend 24,6% 33,0%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   28,8% 3,95%
Cash Flow / Sales 27,4% 20,3%
Capital Intensity (Assets / Sales) 6,77x 4,09x
Financial Leverage (Net Debt / EBITDA) 8,28x 5,09x
EPS & Dividend