Stock 600657 CINDA REAL ESTATE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Cinda Real Estate Co., Ltd.

Equities

600657

CNE000000966

Real Estate Development & Operations

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-28 pm EDT 		5-day change 1st Jan Change
3.66 CNY +7.33% Intraday chart for Cinda Real Estate Co., Ltd. +12.27% +1.95%
Apr. 27 Cinda Real Estate Co., Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 26 Cinda Real Estate Co., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 11,208 11,379 11,550 10,638 14,659 10,238
Enterprise Value (EV) 1 27,986 28,208 18,117 28,369 26,813 30,345
P/E ratio 3.78 x 4.93 x 7.64 x 12.9 x 27.1 x 19.9 x
Yield 3.05% 2.51% - 1.88% 0.78% -
Capitalization / Revenue 0.6 x 0.58 x 0.45 x 0.48 x 0.8 x 0.9 x
EV / Revenue 1.49 x 1.45 x 0.7 x 1.28 x 1.47 x 2.66 x
EV / EBITDA 8.49 x 9.12 x 4.69 x 44.6 x 10.7 x 21.5 x
EV / FCF -4.44 x 5.3 x 2.52 x -6.26 x 7.23 x -7.22 x
FCF Yield -22.5% 18.9% 39.6% -16% 13.8% -13.9%
Price to Book 0.56 x 0.52 x 0.5 x 0.45 x 0.61 x 0.42 x
Nbr of stocks (in thousands) 2,851,879 2,851,879 2,851,879 2,851,879 2,851,879 2,851,879
Reference price 2 3.930 3.990 4.050 3.730 5.140 3.590
Announcement Date 3/29/19 3/31/20 3/26/21 3/29/22 3/28/23 3/26/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 18,754 19,478 25,864 22,105 18,248 11,420
EBITDA 1 3,298 3,092 3,860 636.2 2,512 1,409
EBIT 1 3,204 2,993 3,839 613.4 2,490 1,384
Operating Margin 17.08% 15.36% 14.84% 2.77% 13.65% 12.12%
Earnings before Tax (EBT) 1 3,364 3,621 3,061 1,467 1,471 875.6
Net income 1 2,151 2,315 1,502 815.3 550.4 505.4
Net margin 11.47% 11.89% 5.81% 3.69% 3.02% 4.43%
EPS 2 1.040 0.8100 0.5300 0.2900 0.1900 0.1800
Free Cash Flow 1 -6,306 5,324 7,176 -4,533 3,709 -4,206
FCF margin -33.63% 27.33% 27.75% -20.5% 20.33% -36.83%
FCF Conversion (EBITDA) - 172.15% 185.88% - 147.65% -
FCF Conversion (Net income) - 229.93% 477.75% - 673.94% -
Dividend per Share 2 0.1200 0.1000 - 0.0700 0.0400 -
Announcement Date 3/29/19 3/31/20 3/26/21 3/29/22 3/28/23 3/26/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 16,778 16,829 6,567 17,732 12,155 20,107
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 5.088 x 5.442 x 1.701 x 27.87 x 4.838 x 14.27 x
Free Cash Flow 1 -6,306 5,324 7,176 -4,533 3,709 -4,206
ROE (net income / shareholders' equity) 16.2% 11.7% 7.43% 3.46% 2.31% 2.39%
ROA (Net income/ Total Assets) 2.31% 1.87% 2.49% 0.42% 1.78% 1.01%
Assets 1 93,160 123,852 60,369 192,685 31,005 49,982
Book Value Per Share 2 6.980 7.670 8.100 8.370 8.490 8.640
Cash Flow per Share 2 6.850 5.080 7.410 4.290 4.320 3.390
Capex 1 9.54 30.2 18.7 24.2 19.7 39.6
Capex / Sales 0.05% 0.15% 0.07% 0.11% 0.11% 0.35%
Announcement Date 3/29/19 3/31/20 3/26/21 3/29/22 3/28/23 3/26/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
CINDA REAL ESTATE CO., LTD. Stock Cinda Real Estate Co., Ltd.
+1.95% 1.44B
VONOVIA SE Stock Vonovia SE
-8.37% 22.83B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+8.24% 10.75B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-27.72% 11.47B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-27.74% 7.36B
VINHOMES Stock Vinhomes
-5.56% 7.03B
VINGROUP Stock Vingroup
-0.34% 6.54B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
-2.27% 6.16B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+15.18% 3.58B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-4.40% 3.55B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. 600657 Stock
  4. Financials Cinda Real Estate Co., Ltd.