BEIJING DALONG WEIYE REAL ESTATE DEVELOPMENT CO.,LTD Financials Beijing Dalong Weiye Real Estate Development Co.,Ltd
Equities
600159
CNE000000W21
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.67 CNY | +1.91% |
|
+4.30% | -31.54% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,000 | 2,117 | 2,108 | 2,548 | 2,507 | 3,237 |
| Enterprise Value (EV) 1 | 1,576 | 1,182 | 1,296 | 1,572 | 1,483 | 2,689 |
| P/E ratio | 21.9 x | 21.3 x | 19.5 x | 25.6 x | -14.4 x | -9.77 x |
| Yield | 2.07% | 1.96% | 1.97% | 1.63% | - | - |
| Capitalization / Revenue | 2.27 x | 2.32 x | 2.14 x | 1.5 x | 2.89 x | 4.56 x |
| EV / Revenue | 1.79 x | 1.3 x | 1.31 x | 0.92 x | 1.71 x | 3.79 x |
| EV / EBITDA | 11.4 x | 8.13 x | 9.02 x | 5.83 x | -8.4 x | 162 x |
| EV / FCF | 65.4 x | 2.11 x | -15.6 x | 7.33 x | 7.9 x | 42.8 x |
| FCF Yield | 1.53% | 47.4% | -6.41% | 13.6% | 12.7% | 2.33% |
| Price to Book | 0.87 x | 0.9 x | 0.87 x | 1.03 x | 1.11 x | 2.07 x |
| Nbr of stocks (in thousands) | 830,003 | 830,003 | 830,003 | 830,003 | 830,003 | 830,003 |
| Reference price 2 | 2.410 | 2.550 | 2.540 | 3.070 | 3.020 | 3.900 |
| Announcement Date | 19-04-24 | 20-04-09 | 21-04-15 | 22-04-15 | 23-04-21 | 24-04-19 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 882.4 | 912.7 | 987.1 | 1,701 | 867.7 | 709.3 |
| EBITDA 1 | 138.2 | 145.4 | 143.7 | 269.8 | -176.6 | 16.59 |
| EBIT 1 | 126.7 | 134.8 | 133.2 | 259.4 | -188.1 | 5.653 |
| Operating Margin | 14.36% | 14.77% | 13.49% | 15.24% | -21.68% | 0.8% |
| Earnings before Tax (EBT) 1 | 122.8 | 128.7 | 137.7 | 267.2 | -154.9 | -303.1 |
| Net income 1 | 91.09 | 101.2 | 105 | 101.3 | -172.4 | -330.8 |
| Net margin | 10.32% | 11.08% | 10.64% | 5.95% | -19.87% | -46.64% |
| EPS 2 | 0.1100 | 0.1200 | 0.1300 | 0.1200 | -0.2100 | -0.3990 |
| Free Cash Flow 1 | 24.1 | 560.6 | -82.99 | 214.4 | 187.8 | 62.78 |
| FCF margin | 2.73% | 61.42% | -8.41% | 12.6% | 21.64% | 8.85% |
| FCF Conversion (EBITDA) | 17.44% | 385.41% | - | 79.48% | - | 378.33% |
| FCF Conversion (Net income) | 26.46% | 554.16% | - | 211.64% | - | - |
| Dividend per Share 2 | 0.0500 | 0.0500 | 0.0500 | 0.0500 | - | - |
| Announcement Date | 19-04-24 | 20-04-09 | 21-04-15 | 22-04-15 | 23-04-21 | 24-04-19 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 424 | 934 | 813 | 976 | 1,024 | 548 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 24.1 | 561 | -83 | 214 | 188 | 62.8 |
| ROE (net income / shareholders' equity) | 3.94% | 3.99% | 4.24% | 7.25% | -7.82% | -15.2% |
| ROA (Net income/ Total Assets) | 2.15% | 1.99% | 1.88% | 3.75% | -2.79% | 0.09% |
| Assets 1 | 4,236 | 5,083 | 5,580 | 2,701 | 6,185 | -357,614 |
| Book Value Per Share 2 | 2.760 | 2.830 | 2.910 | 2.980 | 2.720 | 1.880 |
| Cash Flow per Share 2 | 0.8300 | 1.160 | 0.9800 | 1.180 | 1.230 | 0.5400 |
| Capex 1 | 2.08 | 0.88 | 1.64 | 0.48 | 0.85 | 0.09 |
| Capex / Sales | 0.24% | 0.1% | 0.17% | 0.03% | 0.1% | 0.01% |
| Announcement Date | 19-04-24 | 20-04-09 | 21-04-15 | 22-04-15 | 23-04-21 | 24-04-19 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -31.54% | 307M | |
| +14.82% | 28.12B | |
| -6.39% | 27.28B | |
| +25.01% | 26.12B | |
| +13.66% | 24.49B | |
| +42.38% | 22.83B | |
| +15.26% | 21.19B | |
| -0.38% | 18.99B | |
| +23.27% | 15.9B | |
| -9.57% | 15.82B |
- Stock Market
- Equities
- 600159 Stock
- Financials Beijing Dalong Weiye Real Estate Development Co.,Ltd
