ZHUHAI HUAFA PROPERTIES CO.,LTD Financials Zhuhai Huafa Properties Co.,Ltd
Equities
600325
CNE000001GR5
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 6.5 CNY | -1.52% |
|
-4.69% | -9.85% |
| 04/06 | Top 100 Chinese Home Developers' April Sales Rise 3% | MT |
| 28/05 | Zhuhai Huafa Overseas Unit to Buy Huafa Properties, Delist Shares in Hong Kong | MT |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 16,578 | 13,148 | 12,745 | 19,181 | 19,843 | 17,889 | - | - |
| Enterprise Value (EV) 1 | 16,578 | 13,148 | 12,745 | 19,181 | 19,843 | 17,889 | 17,889 | 17,889 |
| P/E ratio | 6.42 x | 5.35 x | 4.49 x | 8.09 x | 9.13 x | 9.03 x | 8.19 x | 7.72 x |
| Yield | 5.11% | 7.25% | 7.64% | 4.08% | 5.13% | 6.15% | 6.62% | 6.38% |
| Capitalization / Revenue | 0.5 x | 0.26 x | 0.25 x | 0.32 x | 0.28 x | 0.24 x | 0.23 x | 0.23 x |
| EV / Revenue | 0.5 x | 0.26 x | 0.25 x | 0.32 x | 0.28 x | 0.24 x | 0.23 x | 0.23 x |
| EV / EBITDA | 3.71 x | 2.03 x | 1.79 x | 2.96 x | 3.26 x | 1.79 x | 1.71 x | 1.67 x |
| EV / FCF | - | - | 2.07 x | 2.51 x | -10.8 x | -3.53 x | -3.86 x | 1.05 x |
| FCF Yield | - | - | 48.3% | 39.8% | -9.27% | -28.3% | -25.9% | 95.5% |
| Price to Book | 1.24 x | 0.89 x | 0.75 x | 1.07 x | 0.89 x | 0.77 x | 0.73 x | 0.69 x |
| Nbr of stocks (in thousands) | 21,17,220 | 21,17,220 | 21,17,161 | 21,17,161 | 27,52,152 | 27,52,152 | - | - |
| Reference price 2 | 7.830 | 6.210 | 6.020 | 9.060 | 7.210 | 6.500 | 6.500 | 6.500 |
| Announcement Date | 19/01/20 | 23/04/21 | 14/01/22 | 19/01/23 | 26/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 33,149 | 51,006 | 51,241 | 59,190 | 72,145 | 75,637 | 78,505 | 77,858 |
| EBITDA 1 | 4,468 | 6,477 | 7,113 | 6,487 | 6,092 | 10,021 | 10,478 | 10,697 |
| EBIT 1 | 4,358 | 6,358 | 6,962 | 6,249 | 5,807 | 5,190 | 5,739 | 5,781 |
| Operating Margin | 13.15% | 12.46% | 13.59% | 10.56% | 8.05% | 6.86% | 7.31% | 7.43% |
| Earnings before Tax (EBT) 1 | 4,396 | 6,253 | 6,829 | 6,283 | 5,873 | 5,211 | 5,766 | 5,815 |
| Net income 1 | 2,785 | 2,902 | 3,195 | 2,578 | 1,838 | 1,982 | 2,186 | 2,336 |
| Net margin | 8.4% | 5.69% | 6.24% | 4.36% | 2.55% | 2.62% | 2.78% | 3% |
| EPS 2 | 1.220 | 1.160 | 1.340 | 1.120 | 0.7900 | 0.7200 | 0.7933 | 0.8420 |
| Free Cash Flow 1 | - | - | 6,156 | 7,639 | -1,840 | -5,062 | -4,636 | 17,078 |
| FCF margin | - | - | 12.01% | 12.91% | -2.55% | -6.69% | -5.91% | 21.93% |
| FCF Conversion (EBITDA) | - | - | 86.54% | 117.75% | - | - | - | 159.65% |
| FCF Conversion (Net income) | - | - | 192.68% | 296.33% | - | - | - | 730.92% |
| Dividend per Share 2 | 0.4000 | 0.4500 | 0.4600 | 0.3700 | 0.3700 | 0.4000 | 0.4300 | 0.4150 |
| Announcement Date | 19/01/20 | 23/04/21 | 14/01/22 | 19/01/23 | 26/04/24 | - | - | - |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| 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 | -5,062 | -4,636 | 17,078 |
| ROE (net income / shareholders' equity) | 20.1% | 16.8% | 17.8% | 13.7% | 9.66% | 8.54% | 8.89% | 8.72% |
| ROA (Net income/ Total Assets) | 1.34% | 1.04% | 0.94% | - | 0.41% | 0.57% | 0.67% | 0.8% |
| Assets 1 | 2,08,123 | 2,78,505 | 3,39,532 | - | 4,51,669 | 3,49,834 | 3,27,884 | 2,92,062 |
| Book Value Per Share 2 | 6.320 | 6.980 | 8.000 | 8.440 | 8.060 | 8.440 | 8.920 | 9.460 |
| Cash Flow per Share 2 | 13.20 | 13.70 | 17.00 | 18.10 | 18.40 | 5.750 | 6.420 | 5.850 |
| Capex 1 | 23,928 | 44,964 | 29,905 | 30,705 | 52,384 | 7,643 | 7,143 | 4,773 |
| Capex / Sales | 72.18% | 88.15% | 58.36% | 51.88% | 72.61% | 10.1% | 9.1% | 6.13% |
| Announcement Date | 19/01/20 | 23/04/21 | 14/01/22 | 19/01/23 | 26/04/24 | - | - | - |
1CNY in Million2CNY
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
C
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
6.5
CNY
Average target price
7.95
CNY
Spread / Average Target
+22.31%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -9.85% | 246.17Cr | |
| +27.40% | 2.56TCr | |
| +13.54% | 2.45TCr | |
| -5.18% | 2.42TCr | |
| -20.01% | 2.37TCr | |
| +29.70% | 1.98TCr | |
| +3.54% | 1.97TCr | |
| -1.60% | 1.9TCr | |
| +46.90% | 1.79TCr | |
| -11.52% | 1.43TCr |
- Stock Market
- Equities
- 600325 Stock
- Financials Zhuhai Huafa Properties Co.,Ltd
