Stock 2892 MILLION CITIES HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Million Cities Holdings Limited

Equities

2892

KYG6130M1042

Real Estate Development & Operations

Market Closed - Hong Kong S.E.
Other stock markets
 01:38:35 13/05/2024 pm IST 		5-day change 1st Jan Change
0.8 HKD 0.00% Intraday chart for Million Cities Holdings Limited -5.88% +100.00%
25/03 Million Cities Holdings Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
14/03 Million Cities Holdings Forecasts Swing to Loss in 2023; Shares Jump Over 26% MT

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022
Capitalization 1 829.8 710.5 694.4 635.6 430.6
Enterprise Value (EV) 1 260.2 281.2 691.6 548.8 381.1
P/E ratio 18.9 x 39.6 x 6.16 x 3.82 x 6.22 x
Yield - - - - -
Capitalization / Revenue 1.46 x 2.01 x 0.56 x 0.47 x 0.75 x
EV / Revenue 0.46 x 0.79 x 0.56 x 0.41 x 0.67 x
EV / EBITDA 1.38 x 4.61 x 1.44 x 2.64 x 2.1 x
EV / FCF 1.74 x -2.73 x 25.5 x 15 x 2.8 x
FCF Yield 57.5% -36.6% 3.93% 6.69% 35.8%
Price to Book 1.04 x 0.87 x 0.75 x 0.58 x 0.37 x
Nbr of stocks (in thousands) 7,50,000 7,50,000 7,50,000 7,50,000 7,50,000
Reference price 2 1.106 0.9473 0.9258 0.8474 0.5741
Announcement Date 30/04/19 29/04/20 28/04/21 28/04/22 25/04/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 973.1 567.8 354.3 1,241 1,349 571.2
EBITDA 1 141.4 189.1 60.99 480.9 208.2 181.9
EBIT 1 138.9 185.2 55.22 472.1 200.5 176.1
Operating Margin 14.27% 32.61% 15.58% 38.03% 14.87% 30.83%
Earnings before Tax (EBT) 1 141.4 188.3 58.84 471 289.6 237.1
Net income 1 38.59 33.38 17.95 112.7 166.4 69.18
Net margin 3.97% 5.88% 5.07% 9.08% 12.34% 12.11%
EPS 2 686.1 0.0587 0.0239 0.1503 0.2218 0.0922
Free Cash Flow 1 -180.7 149.7 -103 27.16 36.7 136.3
FCF margin -18.57% 26.37% -29.07% 2.19% 2.72% 23.86%
FCF Conversion (EBITDA) - 79.18% - 5.65% 17.63% 74.93%
FCF Conversion (Net income) - 448.65% - 24.09% 22.06% 197.03%
Dividend per Share - - - - - -
Announcement Date 10/12/18 30/04/19 29/04/20 28/04/21 28/04/22 25/04/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 165 - - - - -
Net Cash position 1 - 570 429 2.76 86.7 49.5
Leverage (Debt/EBITDA) 1.168 x - - - - -
Free Cash Flow 1 -181 150 -103 27.2 36.7 136
ROE (net income / shareholders' equity) 37.3% 13.3% 1.93% 22.2% 14.8% 8.11%
ROA (Net income/ Total Assets) 4.44% 4.09% 0.9% 8.12% 3.89% 3.8%
Assets 1 869.5 816.8 1,989 1,388 4,274 1,821
Book Value Per Share 2 3,160 1.060 1.090 1.240 1.460 1.560
Cash Flow per Share 2 1,674 1.480 0.9800 0.4900 0.5000 0.2700
Capex 1 0.2 1.26 2.23 4.64 4.39 2.59
Capex / Sales 0.02% 0.22% 0.63% 0.37% 0.33% 0.45%
Announcement Date 10/12/18 30/04/19 29/04/20 28/04/21 28/04/22 25/04/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

Company calendar

Sector Residential Real Estate Development

1st Jan change Capi.
MILLION CITIES HOLDINGS LIMITED Stock Million Cities Holdings Limited
+100.00% 81.59M
VONOVIA SE Stock Vonovia SE
-2.24% 24.23B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-29.06% 11.5B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+7.84% 10.76B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.98% 7.68B
VINHOMES Stock Vinhomes
-7.18% 6.9B
VINGROUP Stock Vingroup
+0.90% 6.58B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+4.16% 6.56B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-3.58% 3.72B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+17.07% 3.71B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. 2892 Stock
  4. Financials Million Cities Holdings Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW