Stock 817 CHINA JINMAO HOLDINGS GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials China Jinmao Holdings Group Limited

Equities

817

HK0817039453

Real Estate Development & Operations

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.62 HKD +6.90% Intraday chart for China Jinmao Holdings Group Limited +10.71% -17.33%
Apr. 25 China Jinmao Holdings Swings to Loss in 2023 MT
Apr. 22 Crown International CFO Resigns; Former Jinmao Exec Named Successor MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 71,441 45,468 30,579 22,369 10,125 8,370 - -
Enterprise Value (EV) 1 158,044 110,696 113,346 111,386 10,125 106,387 101,179 108,799
P/E ratio 9.98 x 9.45 x 5.31 x 9.47 x -1.34 x 5.39 x 3.96 x 3.4 x
Yield 3.79% 7.28% 4.98% 6.55% - 7.23% 6.77% 6.09%
Capitalization / Revenue 1.5 x 0.63 x 0.28 x 0.24 x 0.13 x 0.11 x 0.11 x 0.11 x
EV / Revenue 3.32 x 1.54 x 1.02 x 1.18 x 0.13 x 1.39 x 1.34 x 1.41 x
EV / EBITDA 16.3 x 8.36 x 7.79 x 14.5 x 3.1 x 24.8 x 20.2 x 19.2 x
EV / FCF 7.32 x 3.08 x 27.6 x 119 x - -11.1 x 7.24 x 22.5 x
FCF Yield 13.7% 32.5% 3.62% 0.84% - -9% 13.8% 4.45%
Price to Book 1.66 x 0.82 x 0.5 x 0.41 x - 0.19 x 0.19 x 0.19 x
Nbr of stocks (in thousands) 11,769,524 12,736,243 12,688,342 13,314,993 13,499,588 13,499,588 - -
Reference price 2 6.070 3.570 2.410 1.680 0.7500 0.6200 0.6200 0.6200
Announcement Date 3/25/20 3/23/21 3/29/22 3/28/23 3/27/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 47,605 71,669 110,659 94,623 78,477 76,508 75,449 77,008
EBITDA 1 9,685 13,244 14,551 7,684 3,269 4,293 4,998 5,659
EBIT 1 9,221 12,469 13,984 7,108 2,374 5,021 5,200 5,494
Operating Margin 19.37% 17.4% 12.64% 7.51% 3.03% 6.56% 6.89% 7.13%
Earnings before Tax (EBT) 1 14,081 11,509 15,622 11,125 -3,048 3,852 4,188 5,248
Net income 1 7,085 4,632 5,763 2,262 -7,475 1,611 2,069 2,368
Net margin 14.88% 6.46% 5.21% 2.39% -9.53% 2.11% 2.74% 3.07%
EPS 2 0.6081 0.3778 0.4535 0.1774 -0.5595 0.1150 0.1565 0.1823
Free Cash Flow 1 21,595 35,936 4,100 938.1 - -9,574 13,968 4,843
FCF margin 45.36% 50.14% 3.7% 0.99% - -12.51% 18.51% 6.29%
FCF Conversion (EBITDA) 222.97% 271.35% 28.17% 12.21% - - 279.45% 85.57%
FCF Conversion (Net income) 304.82% 775.9% 71.14% 41.47% - - 675.01% 204.55%
Dividend per Share 2 0.2300 0.2600 0.1200 0.1100 - 0.0448 0.0420 0.0378
Announcement Date 3/25/20 3/23/21 3/29/22 3/28/23 3/27/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 31,419 13,563 57,233 34,247 75,695 32,639 61,849 28,922 49,384 29,980 47,435 30,127 45,191
EBITDA - - - - - - - - - - - - -
EBIT 1 - - - 3,658 10,249 3,583 3,510 1,368 997.9 1,991 2,771 2,621 3,931
Operating Margin - - - 10.68% 13.54% 10.98% 5.68% 4.73% 2.02% 6.64% 5.84% 8.7% 8.7%
Earnings before Tax (EBT) 1 - - - - - - - - - -72.55 294.5 - -
Net income 1 - - - - - 2,919 - - - -33.57 141.9 - -
Net margin - - - - - 8.94% - - - -0.11% 0.3% - -
EPS 2 - - - - - 0.2299 -0.0535 0.0350 -0.5947 0.0160 0.0325 0.0540 0.0870
Dividend per Share - 0.1200 - 0.1200 - 0.0900 0.0200 0.0150 - - - - -
Announcement Date 3/25/20 8/25/20 3/23/21 8/24/21 3/29/22 8/30/22 3/28/23 8/29/23 3/27/24 - - - -
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 86,603 65,227 82,767 89,017 - 98,017 92,809 100,429
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 8.942 x 4.925 x 5.688 x 11.58 x - 22.83 x 18.57 x 17.75 x
Free Cash Flow 1 21,595 35,936 4,100 938 - -9,574 13,968 4,843
ROE (net income / shareholders' equity) 17.2% 15.2% 9.7% 4.07% - 3.42% 4.72% 4.65%
ROA (Net income/ Total Assets) 2.16% 1.95% 1.17% 0.48% - 0.56% 0.72% 0.76%
Assets 1 328,186 236,934 491,343 475,246 - 290,237 287,397 311,523
Book Value Per Share 2 3.670 4.380 4.840 4.070 - 3.250 3.310 3.240
Cash Flow per Share 2 1.880 3.050 0.4300 0.1600 - 0.4800 0.5800 0.6200
Capex 1 1,185 1,420 1,360 1,095 - 1,159 1,199 1,244
Capex / Sales 2.49% 1.98% 1.23% 1.16% - 1.51% 1.59% 1.62%
Announcement Date 3/25/20 3/23/21 3/29/22 3/28/23 3/27/24 - - -
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for China Jinmao Holdings Group Limited

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
0.62 HKD
Average target price
0.8829 HKD
Spread / Average Target
+42.41%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
CHINA JINMAO HOLDINGS GROUP LIMITED Stock China Jinmao Holdings Group Limited
-17.33% 1.07B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 817 Stock
  4. Financials China Jinmao Holdings Group Limited