Stock CRBJY CHINA RESOURCES LAND LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials China Resources Land Limited OTC Markets

Equities

CRBJY

US16942S1050

Real Estate Development & Operations

Market Closed - OTC Markets
Other stock markets
 11:11:25 2024-06-20 EDT 		5-day change 1st Jan Change
34.9 USD +1.96% Intraday chart for China Resources Land Limited 0.00% +0.66%
06-21 China Resources Land Limited Enters into Two Facility Letters CI
06-12 China Resources Land Logs 34% Decline in May Contracted Sales MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 276,680 228,190 233,895 254,931 199,666 189,326 - -
Enterprise Value (EV) 1 376,566 339,660 414,245 327,061 329,394 328,046 330,125 354,227
P/E ratio 8.64 x 6.47 x 5.86 x 7.95 x 5.87 x 5.89 x 5.58 x 5.18 x
Yield 3.01% 4.63% 5.19% 4.47% 5.58% 6.11% 6.42% 6.8%
Capitalization / Revenue 1.72 x 1.07 x 0.89 x 1.08 x 0.73 x 0.68 x 0.66 x 0.63 x
EV / Revenue 2.34 x 1.6 x 1.58 x 1.38 x 1.21 x 1.18 x 1.15 x 1.18 x
EV / EBITDA 7.51 x 6.25 x 7.22 x 6.46 x 6.01 x 5.52 x 5.27 x 5.35 x
EV / FCF 11.7 x 14.6 x 72.3 x 11.9 x - 13.4 x 8.95 x 7.06 x
FCF Yield 8.58% 6.86% 1.38% 8.4% - 7.44% 11.2% 14.2%
Price to Book 1.34 x 0.95 x 0.84 x 0.92 x 0.7 x 0.62 x 0.58 x 0.54 x
Nbr of stocks (in thousands) 7,130,940 7,130,940 7,130,940 7,130,940 7,130,940 7,130,940 - -
Reference price 2 38.80 32.00 32.80 35.75 28.00 26.55 26.55 26.55
Announcement Date 3/26/20 3/29/21 3/30/22 3/29/23 3/25/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 161,097 212,453 261,539 236,423 272,393 277,995 287,874 299,582
EBITDA 1 50,117 54,303 57,386 50,632 54,768 59,439 62,649 66,205
EBIT 1 49,272 53,207 55,776 49,109 53,344 57,359 60,330 64,461
Operating Margin 30.59% 25.04% 21.33% 20.77% 19.58% 20.63% 20.96% 21.52%
Earnings before Tax (EBT) 1 66,511 71,184 74,434 63,381 72,061 63,348 66,755 71,878
Net income 1 31,265 35,265 39,952 32,075 34,020 32,508 34,677 36,718
Net margin 19.41% 16.6% 15.28% 13.57% 12.49% 11.69% 12.05% 12.26%
EPS 2 4.493 4.945 5.598 4.499 4.772 4.504 4.762 5.125
Free Cash Flow 1 32,309 23,290 5,732 27,480 - 24,410 36,872 50,206
FCF margin 20.06% 10.96% 2.19% 11.62% - 8.78% 12.81% 16.76%
FCF Conversion (EBITDA) 64.47% 42.89% 9.99% 54.27% - 41.07% 58.86% 75.83%
FCF Conversion (Net income) 103.34% 66.04% 14.35% 85.67% - 75.09% 106.33% 136.73%
Dividend per Share 2 1.168 1.481 1.702 1.597 1.563 1.622 1.705 1.805
Announcement Date 3/26/20 3/29/21 3/30/22 3/29/23 3/25/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 111,102 50,501 159,373 88,656 170,612 82,770 153,193 78,629 193,246 114,909 172,363 118,739 178,108
EBITDA - - - - - - - - - - - - -
EBIT 1 - - - 24,019 31,142 18,906 31,502 19,678 38,393 20,781 34,892 22,219 33,329
Operating Margin - - - 27.09% 18.25% 22.84% 20.56% 25.03% 19.87% 18.08% 20.24% 18.71% 18.71%
Earnings before Tax (EBT) 1 - - - 29,853 - 22,488 - - - 24,570 41,414 - -
Net income 1 - 12,991 - 15,780 - 12,039 - - - 12,973 21,867 - -
Net margin - 25.72% - 17.8% - 14.55% - - - 11.29% 12.69% - -
EPS - - - 2.212 - 1.692 - - - - - - -
Dividend per Share - 0.1680 - 0.2080 - 0.2067 - - - - - - -
Announcement Date 3/26/20 8/26/20 3/29/21 8/25/21 3/30/22 8/30/22 3/29/23 8/29/23 3/25/24 - - - -
1HKD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 99,886 111,470 180,350 72,129 129,728 138,720 140,798 164,900
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.993 x 2.053 x 3.143 x 1.425 x 2.369 x 2.334 x 2.247 x 2.491 x
Free Cash Flow 1 32,309 23,290 5,732 27,480 - 24,410 36,872 50,206
ROE (net income / shareholders' equity) 17.5% 15.3% 15.1% 11.9% 12.3% 10.5% 10.2% 10%
ROA (Net income/ Total Assets) 4.04% 3.64% 3.56% 2.77% 2.76% 2.51% 2.61% 2.71%
Assets 1 773,036 969,436 1,121,368 1,159,582 1,232,427 1,293,537 1,328,262 1,354,006
Book Value Per Share 2 28.90 33.80 39.20 39.00 40.30 43.00 46.00 49.00
Cash Flow per Share 2 5.140 3.750 1.170 4.160 - 2.000 3.010 2.380
Capex 1 3,494 3,466 2,590 2,150 - 2,196 2,226 2,252
Capex / Sales 2.17% 1.63% 0.99% 0.91% - 0.79% 0.77% 0.75%
Announcement Date 3/26/20 3/29/21 3/30/22 3/29/23 3/25/24 - - -
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for China Resources Land Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
25
Last Close Price
26.55 HKD
Average target price
39.29 HKD
Spread / Average Target
+47.98%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+27.40% 25.58B
DLF LIMITED Stock DLF Limited
+13.54% 24.49B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-20.01% 23.68B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+29.70% 19.8B
EMAAR PROPERTIES Stock Emaar Properties
+3.54% 19.73B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
-1.60% 18.98B
MACROTECH DEVELOPERS LIMITED Stock Macrotech Developers Limited
+46.90% 17.94B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
-11.52% 14.3B
SM PRIME HOLDINGS, INC. Stock SM Prime Holdings, Inc.
-13.98% 13.99B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 1109 Stock
  4. CRBJY Stock
  5. Financials China Resources Land Limited