Stock 600773 TIBET URBAN DEVELOPMENT AND INVESTMENT CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tibet Urban Development and Investment Co.,LTD

Equities

600773

CNE000000MT1

Real Estate Development & Operations

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
11.46 CNY +1.06% Intraday chart for Tibet Urban Development and Investment Co.,LTD +2.41% +4.56%
Mar. 26 Tibet Urban Development and Investment Co.,LTD announced that it has received CNY 999.999997 million in funding from Caitong Fund Management Co., Ltd., UBS AG, Nuode Asset Management Co., Ltd., Huatai Asset Management Co., Ltd., China Asset Management Co. Ltd., GF Securities Co., Ltd. CI
2023 Tibet Urban Development and Investment Co.,LTD Reports Earnings Results for the Nine Months Ended September 30, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 9,376 4,918 4,754 5,721 23,164 14,877
Enterprise Value (EV) 1 12,867 9,598 9,700 10,508 28,632 19,630
P/E ratio 106 x 46.2 x 44.6 x 49.9 x 202 x 130 x
Yield 0.09% 0.25% 0.26% 0.14% 0.06% 0.1%
Capitalization / Revenue 9.72 x 4.18 x 3.54 x 3.07 x 9.21 x 6.06 x
EV / Revenue 13.3 x 8.15 x 7.22 x 5.64 x 11.4 x 7.99 x
EV / EBITDA 78.4 x 44.1 x 36.1 x 33.9 x 72.1 x 51.5 x
EV / FCF -23.4 x -13 x 84.6 x 46.8 x -67.4 x 10.3 x
FCF Yield -4.28% -7.7% 1.18% 2.14% -1.48% 9.7%
Price to Book 2.98 x 1.49 x 1.36 x 1.59 x 6.28 x 3.94 x
Nbr of stocks (in thousands) 802,770 819,661 819,661 819,661 819,661 819,661
Reference price 2 11.68 6.000 5.800 6.980 28.26 18.15
Announcement Date 4/20/18 3/30/19 4/24/20 4/23/21 4/22/22 4/28/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 964.9 1,177 1,344 1,864 2,514 2,456
EBITDA 1 164 217.5 268.4 309.6 397 381.2
EBIT 1 142.2 193.6 224.8 258.1 347.3 305.5
Operating Margin 14.74% 16.45% 16.73% 13.85% 13.81% 12.44%
Earnings before Tax (EBT) 1 99.37 106.3 168.9 202.1 224.8 153
Net income 1 81.95 104.2 106.4 111.2 118.5 117.2
Net margin 8.49% 8.86% 7.92% 5.97% 4.71% 4.77%
EPS 2 0.1100 0.1300 0.1300 0.1400 0.1400 0.1400
Free Cash Flow 1 -550.8 -739.5 114.7 224.4 -424.5 1,905
FCF margin -57.09% -62.83% 8.54% 12.04% -16.88% 77.54%
FCF Conversion (EBITDA) - - 42.74% 72.5% - 499.62%
FCF Conversion (Net income) - - 107.84% 201.79% - 1,624.53%
Dividend per Share 2 0.0100 0.0150 0.0150 0.0100 0.0180 0.0180
Announcement Date 4/20/18 3/30/19 4/24/20 4/23/21 4/22/22 4/28/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 3,491 4,680 4,946 4,787 5,468 4,754
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 21.28 x 21.51 x 18.43 x 15.46 x 13.77 x 12.47 x
Free Cash Flow 1 -551 -739 115 224 -425 1,905
ROE (net income / shareholders' equity) 2.29% 3% 3.14% 3.02% 3.07% 1.3%
ROA (Net income/ Total Assets) 0.84% 1.06% 1.09% 1.13% 1.49% 1.34%
Assets 1 9,738 9,879 9,767 9,810 7,941 8,761
Book Value Per Share 2 3.920 4.030 4.250 4.380 4.500 4.610
Cash Flow per Share 2 2.380 0.4500 1.910 1.570 1.040 0.7100
Capex 1 8.93 193 230 246 32.1 94.2
Capex / Sales 0.93% 16.36% 17.12% 13.18% 1.28% 3.84%
Announcement Date 4/20/18 3/30/19 4/24/20 4/23/21 4/22/22 4/28/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
TIBET URBAN DEVELOPMENT AND INVESTMENT CO.,LTD Stock Tibet Urban Development and Investment Co.,LTD
+4.56% 1.5B
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. 600773 Stock
  4. Financials Tibet Urban Development and Investment Co.,LTD