SINO LAND COMPANY LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 8.22 HKD | +1.23% |
|
+4.98% | -3.18% |
| Mar. 29 | Sino Land CFO Retires | MT |
| Mar. 28 | Sino Land Company Limited Announces Retirement of Mr. Thomas Tang Wing Yung as Group Chief Financial Officer, Effective on April 1, 2024 | CI |
Valuation
| Fiscal Period: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 89,303 | 68,690 | 90,528 | 89,376 | 78,695 | 71,101 | - | - |
| Enterprise Value (EV) 1 | 55,244 | 30,429 | 52,568 | 47,842 | 36,727 | 30,060 | 28,719 | 31,296 |
| P/E ratio | 12.7 x | 40.6 x | 9.2 x | 15.2 x | 13.2 x | 12.6 x | 11.6 x | 10.7 x |
| Yield | 4.2% | 5.64% | 4.49% | 4.92% | 6.02% | 7.12% | 7.23% | 7.35% |
| Capitalization / Revenue | 11.1 x | 11.7 x | 3.69 x | 5.75 x | 6.62 x | 7.48 x | 6.53 x | 5.37 x |
| EV / Revenue | 6.9 x | 5.17 x | 2.14 x | 3.08 x | 3.09 x | 3.16 x | 2.64 x | 2.36 x |
| EV / EBITDA | 15.9 x | 11.7 x | 4.14 x | 6.34 x | 8.19 x | 7.98 x | 7.02 x | 6.34 x |
| EV / FCF | 3.9 x | 5.21 x | 24.1 x | 7.46 x | -53.7 x | 5.93 x | 7.73 x | 6.47 x |
| FCF Yield | 25.7% | 19.2% | 4.15% | 13.4% | -1.86% | 16.9% | 12.9% | 15.5% |
| Price to Book | 0.6 x | 0.47 x | 0.57 x | 0.55 x | 0.47 x | 0.42 x | 0.41 x | 0.41 x |
| Nbr of stocks (in thousands) | 6,816,991 | 7,045,159 | 7,396,071 | 7,718,157 | 8,171,883 | 8,649,731 | - | - |
| Reference price 2 | 13.10 | 9.750 | 12.24 | 11.58 | 9.630 | 8.220 | 8.220 | 8.220 |
| Announcement Date | 8/29/19 | 8/26/20 | 8/26/21 | 8/25/22 | 8/29/23 | - | - | - |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8,010 | 5,887 | 24,545 | 15,554 | 11,881 | 9,511 | 10,890 | 13,251 |
| EBITDA 1 | 3,476 | 2,593 | 12,684 | 7,541 | 4,483 | 3,766 | 4,088 | 4,937 |
| EBIT 1 | 3,353 | 2,407 | 12,497 | 7,359 | 4,285 | 3,541 | 3,908 | 4,193 |
| Operating Margin | 41.87% | 40.89% | 50.92% | 47.32% | 36.07% | 37.22% | 35.88% | 31.64% |
| Earnings before Tax (EBT) 1 | 7,718 | 2,200 | 13,005 | 7,314 | 6,741 | 6,461 | 6,869 | 7,428 |
| Net income 1 | 6,915 | 1,688 | 9,646 | 5,735 | 5,849 | 5,448 | 5,840 | 6,391 |
| Net margin | 86.33% | 28.67% | 39.3% | 36.87% | 49.23% | 57.28% | 53.62% | 48.23% |
| EPS 2 | 1.030 | 0.2400 | 1.330 | 0.7600 | 0.7300 | 0.6529 | 0.7066 | 0.7676 |
| Free Cash Flow 1 | 14,170 | 5,843 | 2,180 | 6,413 | -683.6 | 5,069 | 3,718 | 4,840 |
| FCF margin | 176.91% | 99.26% | 8.88% | 41.23% | -5.75% | 53.29% | 34.14% | 36.52% |
| FCF Conversion (EBITDA) | 407.67% | 225.37% | 17.19% | 85.05% | - | 134.59% | 90.93% | 98.02% |
| FCF Conversion (Net income) | 204.92% | 346.17% | 22.6% | 111.82% | - | 93.04% | 63.66% | 75.72% |
| Dividend per Share 2 | 0.5500 | 0.5500 | 0.5500 | 0.5700 | 0.5800 | 0.5852 | 0.5944 | 0.6041 |
| Announcement Date | 8/29/19 | 8/26/20 | 8/26/21 | 8/25/22 | 8/29/23 | - | - | - |
1HKD in Million2HKD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: Juni | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,169 | 2,718 | 4,098 | 20,448 | 10,892 | 4,662 | 6,383 | 5,499 | 4,923 | 4,878 |
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT 1 | - | - | - | 10,807 | 5,028 | 2,332 | 2,208 | 2,077 | 1,423 | 1,358 |
| Operating Margin | - | - | - | 52.85% | 46.16% | 50.01% | 34.59% | 37.78% | 28.92% | 27.85% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | 2,959 | - |
| Net income | - | - | - | - | - | - | - | - | 2,616 | - |
| Net margin | - | - | - | - | - | - | - | - | 53.14% | - |
| EPS 2 | 0.4000 | -0.1600 | 0.1800 | 1.150 | 0.5800 | 0.1800 | 0.3600 | 0.3700 | 0.3100 | 0.2500 |
| Dividend per Share 2 | 0.1400 | - | - | - | - | - | - | - | 0.1500 | 0.4300 |
| Announcement Date | 2/26/20 | 8/26/20 | 2/25/21 | 8/26/21 | 2/17/22 | 8/25/22 | 2/21/23 | 8/29/23 | 2/22/24 | - |
1HKD in Million2HKD
Estimates
Balance Sheet Analysis
| Fiscal Period: Juni | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 34,059 | 38,261 | 37,960 | 41,534 | 41,968 | 41,040 | 42,382 | 39,804 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 14,170 | 5,843 | 2,180 | 6,413 | -684 | 5,069 | 3,718 | 4,840 |
| ROE (net income / shareholders' equity) | 3.28% | 3.14% | 6.43% | 4.18% | 3.81% | 3.41% | 3.58% | 3.94% |
| ROA (Net income/ Total Assets) | 2.75% | 2.48% | 5.24% | 3.62% | 3.4% | 2.76% | 2.66% | 2.86% |
| Assets 1 | 251,555 | 68,061 | 184,218 | 158,388 | 172,101 | 197,374 | 219,662 | 223,705 |
| Book Value Per Share 2 | 21.70 | 21.00 | 21.50 | 20.90 | 20.50 | 19.70 | 20.10 | 20.20 |
| Cash Flow per Share 2 | 2.120 | 0.8500 | 0.3100 | 0.8600 | -0.0700 | 0.0100 | 0.0700 | 0.1500 |
| Capex 1 | 73.4 | 49.6 | 38 | 52.5 | 108 | 134 | 86.3 | 139 |
| Capex / Sales | 0.92% | 0.84% | 0.15% | 0.34% | 0.91% | 1.41% | 0.79% | 1.05% |
| Announcement Date | 8/29/19 | 8/26/20 | 8/26/21 | 8/25/22 | 8/29/23 | - | - | - |
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
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
BUY
Number of Analysts
13
Last Close Price
8.22
HKD
Average target price
10.16
HKD
Spread / Average Target
+23.60%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.18% | 9.08B | |
| +36.16% | 27.94B | |
| -13.74% | 26.97B | |
| +25.00% | 26.95B | |
| -0.71% | 25.32B | |
| +44.49% | 22.58B | |
| +2.78% | 19.59B | |
| +1.45% | 19.52B | |
| +28.54% | 16.23B | |
| -14.80% | 14.98B |
- Stock Market
- Equities
- 83 Stock
- Financials Sino Land Company Limited
