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 34358 22387 882111 980
EBITDA-5 2955 8855 87911 19015 162
Operating profit (EBIT)-5 2685 8506 95811 21615 242
Pre-Tax Profit (EBT)4 9024 5644 4097 38813 69418 113
Net income3 2223 2982 4782 3588 6949 974
P/E ratio6,645,238,1424,111,110,9
EPS ( CNY )0,950,960,711,112,402,45
Dividend per Share ( CNY )0,190,190,260,320,620,89
Yield3,01%3,86%4,45%1,20%2,32%3,34%
Reference price ( CNY )6.315.025.7826.694426.694426.6944
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 75874 63465 94051 354
Finance------
Operating income (EBITDA)-5 2955 8855 87911 19015 162
Leverage
(Debt/EBITDA)
-3,61x10,3x12,7x5,89x3,39x
Capital Expenditure26,016,135,99 7412 5682 350
Book Value Per Share (BVPS)4,84  CNY5,59  CNY6,03  CNY7,52  CNY9,79  CNY13,3  CNY
Cash Flow per Share-4,65  CNY1,32  CNY5,56  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 110 694 M CNY -
Entreprise Value (EV) 185 328 M CNY 176 634 M CNY
Valuation 2017e 2018e
P/E ratio (Price / EPS) 24,1x 11,1x
Capitalization / Revenue 1,90x 1,26x
EV / Revenue 3,18x 2,01x
EV / EBITDA 31,5x 15,8x
Yield (DPS / Price) 1,20% 2,32%
Price to book (Price / BVPS) 3,55x 2,73x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 12,0% 12,8%
operating Leverage (Delta EBIT / Delta Sales) 0,29x 1,20x
Net Margin (Net Profit / Revenue) 4,05% 9,89%
ROA (Net Profit / Asset) 1,43% 2,18%
ROE (Net Profit / Equities) 11,7% 20,1%
Rate of Dividend 28,8% 25,8%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   16,7% 2,92%
Cash Flow / Sales 39,6% 18,0%
Capital Intensity (Assets / Sales) 2,83x 4,54x
Financial Leverage (Net Debt / EBITDA) 12,7x 5,89x
EPS & Dividend