Financials Zhuhai Huafa Properties Co.,Ltd

Equities

End-of-day quote Shanghai S.E. Other stock markets 06:00:00 2024-04-29 pm EDT			5-day change	1st Jan Change
6.27 ^CNY	-4.13%		+3.98%	-13.04%

Apr. 29	Zhuhai Huafa Properties Co.,Ltd Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
Apr. 26	Zhuhai Huafa Properties Co.,Ltd Reports Earnings Results for the Full Year Ended December 31, 2023	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	16,578	13,148	12,745	19,181	19,843	17,256	-	-
Enterprise Value (EV) ¹	16,578	13,148	12,745	19,181	19,843	17,256	17,256	17,256
P/E ratio	6.42 x	5.35 x	4.49 x	8.09 x	9.13 x	8.77 x	4.8 x	7.94 x
Yield	5.11%	7.25%	7.64%	4.08%	5.13%	6.54%	7.26%	-
Capitalization / Revenue	0.5 x	0.26 x	0.25 x	0.32 x	0.28 x	0.23 x	0.21 x	0.21 x
EV / Revenue	0.5 x	0.26 x	0.25 x	0.32 x	0.28 x	0.23 x	0.21 x	0.21 x
EV / EBITDA	3.71 x	2.03 x	1.79 x	2.96 x	3.26 x	1.72 x	1.67 x	1.61 x
EV / FCF	-	-	2.07 x	2.51 x	-10.8 x	-55.1 x	-6.27 x	-
FCF Yield	-	-	48.3%	39.8%	-9.27%	-1.81%	-16%	-
Price to Book	1.24 x	0.89 x	0.75 x	1.07 x	0.89 x	0.74 x	0.54 x	0.64 x
Nbr of stocks (in thousands)	2,117,220	2,117,220	2,117,161	2,117,161	2,752,152	2,752,152	-	-
Reference price ²	7.830	6.210	6.020	9.060	7.210	6.270	6.270	6.270
Announcement Date	1/19/20	4/23/21	1/14/22	1/19/23	4/26/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	33,149	51,006	51,241	59,190	72,145	75,626	81,051	81,536
EBITDA ¹	4,468	6,477	7,113	6,487	6,092	10,021	10,362	10,697
EBIT ¹	4,358	6,358	6,962	6,249	5,807	5,908	7,691	5,519
Operating Margin	13.15%	12.46%	13.59%	10.56%	8.05%	7.81%	9.49%	6.77%
Earnings before Tax (EBT) ¹	4,396	6,253	6,829	6,283	5,873	5,904	7,696	5,508
Net income ¹	2,785	2,902	3,195	2,578	1,838	1,976	3,158	2,182
Net margin	8.4%	5.69%	6.24%	4.36%	2.55%	2.61%	3.9%	2.68%
EPS ²	1.220	1.160	1.340	1.120	0.7900	0.7150	1.306	0.7900
Free Cash Flow ¹	-	-	6,156	7,639	-1,840	-313	-2,753	-
FCF margin	-	-	12.01%	12.91%	-2.55%	-0.41%	-3.4%	-
FCF Conversion (EBITDA)	-	-	86.54%	117.75%	-	-	-	-
FCF Conversion (Net income)	-	-	192.68%	296.33%	-	-	-	-
Dividend per Share ²	0.4000	0.4500	0.4600	0.3700	0.3700	0.4100	0.4550	-
Announcement Date	1/19/20	4/23/21	1/14/22	1/19/23	4/26/24	-	-	-

¹CNY in Million²CNY

Estimates

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	-	-	6,156	7,639	-1,840	-313	-2,753	-
ROE (net income / shareholders' equity)	20.1%	16.8%	17.8%	13.7%	9.66%	8.55%	10.7%	8.1%
ROA (Net income/ Total Assets)	1.34%	1.04%	0.94%	-	-	0.4%	0.65%	-
Assets ¹	208,123	278,505	339,532	-	-	493,875	485,890	-
Book Value Per Share ²	6.320	6.980	8.000	8.440	8.060	8.520	11.50	9.850
Cash Flow per Share ²	13.20	13.70	17.00	18.10	18.40	6.710	6.360	10.70
Capex ¹	23,928	44,964	29,905	30,705	52,384	11,264	11,312	-
Capex / Sales	72.18%	88.15%	58.36%	51.88%	72.61%	14.89%	13.96%	-
Announcement Date	1/19/20	4/23/21	1/14/22	1/19/23	4/26/24	-	-	-

¹CNY in Million²CNY

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

6.27 CNY

Average target price

11.52 CNY

Spread / Average Target

+83.73%

	1st Jan change	Capi.
ZHUHAI HUAFA PROPERTIES CO.,LTD	-13.04%	2.38B
MITSUI FUDOSAN CO., LTD.	+37.77%	28.71B
SUN HUNG KAI PROPERTIES LIMITED	-13.85%	26.95B
DLF LIMITED	+22.78%	26.45B
CHINA RESOURCES LAND LIMITED	+1.61%	25.94B
MITSUBISHI ESTATE CO., LTD.	+46.99%	23.39B
CHINA OVERSEAS LAND & INVESTMENT LTD.	+5.96%	20.4B
EMAAR PROPERTIES	-2.65%	19.76B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	+28.59%	16.53B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD.	-10.00%	14.61B