Stock 87001 HUI XIAN REAL ESTATE INVESTMENT TRUST
Add to a list
To use this feature you must be a member
Log inSign up

Financials Hui Xian Real Estate Investment Trust

Equities

87001

HK0000078516

Commercial REITs

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:20 2024-04-26 am EDT 		5-day change 1st Jan Change
0.65 CNY 0.00% Intraday chart for Hui Xian Real Estate Investment Trust +3.17% -28.57%
Mar. 08 Hui Xian Real Estate Investment Trust Declares Final Distribution for the Period from 1 July 2023 to 31 December 2023, Payable on 28 May 2024 CI
Mar. 08 Hui Xian Real Estate Investment Trust Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 18,366 19,287 10,887 8,581 6,542 5,781
Enterprise Value (EV) 1 22,180 23,351 14,038 11,172 9,623 8,912
P/E ratio 31.5 x 39.4 x -16 x -38.9 x -4.97 x -10.2 x
Yield 8.32% 6.64% 4.78% 6.68% 7.94% 3.97%
Capitalization / Revenue 5.28 x 5.69 x 4.05 x 3.15 x 2.8 x 2.36 x
EV / Revenue 6.38 x 6.89 x 5.22 x 4.1 x 4.12 x 3.64 x
EV / EBITDA 10.9 x 12.1 x 10 x 7.8 x 8.23 x 7.38 x
EV / FCF 15 x 17.5 x 17.6 x 12.7 x 9.81 x 13 x
FCF Yield 6.66% 5.72% 5.69% 7.86% 10.2% 7.67%
Price to Book 0.7 x 0.74 x 0.43 x 0.35 x 0.29 x 0.26 x
Nbr of stocks (in thousands) 5,757,337 5,880,262 6,014,652 6,129,115 6,230,359 6,353,100
Reference price 2 3.190 3.280 1.810 1.400 1.050 0.9100
Announcement Date 4/16/19 4/15/20 4/15/21 4/13/22 4/12/23 4/15/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 3,478 3,389 2,688 2,722 2,335 2,450
EBITDA 1 2,038 1,928 1,404 1,432 1,169 1,207
EBIT 1 1,851 1,737 1,179 1,217 969 1,063
Operating Margin 53.22% 51.25% 43.86% 44.71% 41.5% 43.39%
Earnings before Tax (EBT) 1 1,094 933 -833 -185 -1,319 -353
Net income 1 574 484 -672 -219 -1,307 -562
Net margin 16.5% 14.28% -25% -8.05% -55.97% -22.94%
EPS 2 0.1012 0.0832 -0.1129 -0.0360 -0.2113 -0.0893
Free Cash Flow 1 1,477 1,336 798.8 877.6 980.9 684
FCF margin 42.47% 39.43% 29.72% 32.24% 42.01% 27.92%
FCF Conversion (EBITDA) 72.49% 69.31% 56.89% 61.29% 83.91% 56.67%
FCF Conversion (Net income) 257.36% 276.08% - - - -
Dividend per Share 2 0.2653 0.2177 0.0866 0.0935 0.0834 0.0361
Announcement Date 4/16/19 4/15/20 4/15/21 4/13/22 4/12/23 4/15/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 3,814 4,064 3,151 2,591 3,081 3,131
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.871 x 2.108 x 2.244 x 1.809 x 2.636 x 2.594 x
Free Cash Flow 1 1,477 1,336 799 878 981 684
ROE (net income / shareholders' equity) 2.02% 1.71% -2.78% -1.02% -5.73% -2.6%
ROA (Net income/ Total Assets) 2.47% 2.34% 1.65% 1.81% 1.52% 1.78%
Assets 1 23,264 20,652 -40,688 -12,070 -85,772 -31,578
Book Value Per Share 2 4.580 4.420 4.170 3.990 3.650 3.480
Cash Flow per Share 2 1.060 1.160 0.9500 0.9600 0.7600 0.5500
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 4/16/19 4/15/20 4/15/21 4/13/22 4/12/23 4/15/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Commercial REITs

1st Jan change Capi.
HUI XIAN REAL ESTATE INVESTMENT TRUST Stock Hui Xian Real Estate Investment Trust
-28.57% 570M
REALTY INCOME CORPORATION Stock Realty Income Corporation
-6.46% 46.25B
ALEXANDRIA REAL ESTATE EQUITIES, INC. Stock Alexandria Real Estate Equities, Inc.
-8.31% 20.33B
SEGRO PLC Stock SEGRO plc
-3.56% 13.07B
UNIBAIL-RODAMCO-WESTFIELD SE Stock Unibail-Rodamco-Westfield SE
+16.05% 11.53B
CAPITALAND INTEGRATED COMMERCIAL TRUST Stock CapitaLand Integrated Commercial Trust
-4.85% 9.68B
FEDERAL REALTY INVESTMENT TRUST Stock Federal Realty Investment Trust
-0.83% 8.48B
CAPITALAND ASCENDAS REIT Stock CapitaLand Ascendas REIT
-14.19% 8.38B
KLÉPIERRE Stock Klépierre
+1.38% 7.63B
FIBRA UNO Stock Fibra UNO
-18.42% 5.53B
Other Commercial REITs
  1. Stock Market
  2. Equities
  3. 87001 Stock
  4. Financials Hui Xian Real Estate Investment Trust