|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.120 CNY | -0.95% |
|
-4.88% | -32.90% |
| 03/06 | China's real estate funk drags down yet another sector: property service providers | RE |
| 29/05 | Declaration of Voting Results by China Vanke | CI |
Company Valuation: China Vanke Co., Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,20,246 | 2,02,298 | 1,15,413 | 81,037 | 51,721 | 35,337 | - | - |
| Change | - | -8.15% | -42.95% | -29.79% | -36.18% | -31.68% | - | - |
| Enterprise Value (EV) 1 | 3,40,581 | 3,82,735 | 3,39,323 | 3,57,892 | 3,19,938 | 2,81,275 | 2,88,683 | 2,63,374 |
| Change | - | 12.38% | -11.34% | 5.47% | -10.6% | -12.08% | 2.63% | -8.77% |
| P/E Ratio | 10.2x | 9.33x | 10.2x | -1.74x | -0.62x | -2.19x | -2.78x | -2.66x |
| PBR | 0.97x | 0.87x | 0.49x | 0.43x | 0.47x | 0.42x | 0.38x | 0.68x |
| PEG | - | 18.1x | -0.2x | 0x | -0x | 0x | 0.1x | -0.59x |
| Capitalization / Revenue | 0.49x | 0.4x | 0.25x | 0.24x | 0.22x | 0.2x | 0.23x | 0.25x |
| EV / Revenue | 0.75x | 0.76x | 0.73x | 1.04x | 1.37x | 1.59x | 1.89x | 1.88x |
| EV / EBITDA | 5.87x | 6.49x | 5.68x | -9.17x | -7.66x | 70.1x | 31.3x | 20x |
| EV / EBIT | 6.48x | 7.36x | 6.7x | -7.84x | -6.14x | -43.3x | -46.2x | -79.5x |
| EV / FCF | -63.1x | -38.3x | -76,738x | 120x | -76.5x | 29.6x | -21.3x | - |
| FCF Yield | -1.59% | -2.61% | -0% | 0.83% | -1.31% | 3.38% | -4.7% | - |
| Dividend per Share 2 | 0.97 | 0.68 | - | - | - | - | - | - |
| Rate of return | 4.91% | 3.74% | - | - | - | - | - | - |
| EPS 2 | 1.94 | 1.95 | 1.03 | -4.173 | -7.445 | -1.427 | -1.124 | -1.175 |
| Distribution rate | 50% | 34.9% | - | - | - | - | - | - |
| Net sales 1 | 4,52,798 | 5,03,838 | 4,65,739 | 3,43,176 | 2,33,433 | 1,76,432 | 1,52,431 | 1,40,250 |
| EBITDA 1 | 58,013 | 58,951 | 59,730 | -39,047 | -41,784 | 4,011 | 9,227 | 13,196 |
| EBIT 1 | 52,531 | 52,007 | 50,649 | -45,644 | -52,137 | -6,491 | -6,246 | -3,311 |
| Net income 1 | 22,524 | 22,618 | 12,163 | -49,478 | -88,556 | -17,737 | -10,991 | -7,177 |
| Net Debt 1 | 1,20,335 | 1,80,437 | 2,23,910 | 2,76,855 | 2,68,217 | 2,45,937 | 2,53,346 | 2,28,037 |
| Reference price 2 | 19.760 | 18.200 | 10.460 | 7.260 | 4.650 | 3.120 | 3.120 | 3.120 |
| Nbr of stocks (in thousands) | 1,16,25,383 | 1,15,57,753 | 1,18,57,753 | 1,18,57,753 | 1,19,30,709 | 1,19,30,709 | - | - |
| Announcement Date | 30/03/22 | 30/03/23 | 28/03/24 | 31/03/25 | 31/03/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -2.21x | 1.78x | 78.29x | -.--% | 525.32Cr | |
| 133.15x | - | - | - | 5.59TCr | |
| 11.16x | 3.46x | 9.98x | -.--% | 2.3TCr | |
| 7.1x | 16.04x | 19.1x | 6.44% | 1.96TCr | |
| 4.2x | 0.03x | 0.06x | 8.1% | 1.48TCr | |
| 8.33x | 16.85x | - | 6.76% | 827.35Cr | |
| 8.26x | 0.84x | 6.91x | 2.37% | 613.26Cr | |
| 5.87x | 13.74x | 20.75x | 5.95% | 447.05Cr | |
| 9.95x | 0.5x | 6.63x | 4.66% | 377.35Cr | |
| Average | 20.65x | 6.66x | 20.25x | 4.28% | 1.57TCr | |
| Weighted average by Cap. | 57.23x | 7.17x | 15.28x | 4.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 000002 Stock
- Valuation China Vanke Co., Ltd.
Select your edition
All financial news and data tailored to specific country editions
