BEIJING CAPITAL JIAYE PROPERTY SERVICES CO., LIMITED Financials Beijing Capital Jiaye Property Services Co., Limited
Equities
2210
CNE100004SN2
Real Estate Services
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4 HKD | -1.96% |
|
-0.74% | +3.63% |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 |
|---|---|---|---|
| Capitalization 1 | 588 | 408 | 514.6 |
| Enterprise Value (EV) 1 | -496.6 | -738 | -485.4 |
| P/E ratio | 5.58 x | 3.57 x | 4.53 x |
| Yield | 3.94% | 7.82% | 6.03% |
| Capitalization / Revenue | 0.48 x | 0.26 x | 0.28 x |
| EV / Revenue | -0.41 x | -0.47 x | -0.27 x |
| EV / EBITDA | -5.07 x | -5.51 x | -3.55 x |
| EV / FCF | -4,051,120 x | -11,630,355 x | -580,816,049 x |
| FCF Yield | -0% | -0% | -0% |
| Price to Book | 0.86 x | 0.54 x | 0.62 x |
| Nbr of stocks (in thousands) | 146,667 | 146,667 | 146,667 |
| Reference price 2 | 4.009 | 2.782 | 3.508 |
| Announcement Date | 4/27/22 | 4/18/23 | 4/29/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 917.9 | 1,045 | 1,091 | 1,225 | 1,567 | 1,829 |
| EBITDA 1 | 64.18 | 48.62 | 75.92 | 98.01 | 134 | 136.8 |
| EBIT 1 | 38.64 | 43.52 | 70.26 | 91.97 | 120.7 | 119.3 |
| Operating Margin | 4.21% | 4.16% | 6.44% | 7.51% | 7.7% | 6.52% |
| Earnings before Tax (EBT) 1 | 56.18 | 67.78 | 91.06 | 110.8 | 150.1 | 152.1 |
| Net income 1 | 36.87 | 37.93 | 57.5 | 82.75 | 114.2 | 113.6 |
| Net margin | 4.02% | 3.63% | 5.27% | 6.76% | 7.29% | 6.21% |
| EPS | - | - | 0.5228 | 0.7182 | 0.7786 | 0.7745 |
| Free Cash Flow | - | 14.22 | 436.1 | 122.6 | 63.45 | 0.8358 |
| FCF margin | - | 1.36% | 39.99% | 10.01% | 4.05% | 0.05% |
| FCF Conversion (EBITDA) | - | 29.25% | 574.34% | 125.08% | 47.37% | 0.61% |
| FCF Conversion (Net income) | - | 37.49% | 758.31% | 148.14% | 55.56% | 0.74% |
| Dividend per Share | - | - | - | 0.1581 | 0.2175 | 0.2117 |
| Announcement Date | 10/29/21 | 10/29/21 | 10/29/21 | 4/27/22 | 4/18/23 | 4/29/24 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 322 | 291 | 744 | 1,085 | 1,146 | 1,000 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow | - | 14.2 | 436 | 123 | 63.5 | 0.84 |
| ROE (net income / shareholders' equity) | - | 10.9% | 15.2% | 15% | 15.5% | 14.1% |
| ROA (Net income/ Total Assets) | - | 1.8% | 2.79% | 3.37% | 3.76% | 3.28% |
| Assets 1 | - | 2,103 | 2,063 | 2,457 | 3,036 | 3,464 |
| Book Value Per Share | - | - | 3.560 | 4.640 | 5.140 | 5.620 |
| Cash Flow per Share | - | - | 6.790 | 7.410 | 7.780 | 7.540 |
| Capex 1 | 6.01 | 10.1 | 4.16 | 4.07 | 31.9 | 34.9 |
| Capex / Sales | 0.66% | 0.96% | 0.38% | 0.33% | 2.03% | 1.91% |
| Announcement Date | 10/29/21 | 10/29/21 | 10/29/21 | 4/27/22 | 4/18/23 | 4/29/24 |
1CNY in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +3.63% | 76.6M | |
| +8.44% | 8.65B | |
| -1.61% | 3.68B | |
| -13.04% | 2.57B | |
| +14.41% | 2.35B | |
| -41.85% | 1.72B | |
| +41.92% | 1.68B | |
| -2.47% | 1.6B | |
| -18.68% | 900M | |
| -3.56% | 707M |
- Stock Market
- Equities
- 2210 Stock
- Financials Beijing Capital Jiaye Property Services Co., Limited