Financials China Resources Land Limited

Equities

1109

KYG2108Y1052

Real Estate Development & Operations

Market Closed - Hong Kong S.E. 04:08:56 2024-07-22 EDT 5-day change 1st Jan Change
25.8 HKD +1.78% Intraday chart for China Resources Land Limited -4.62% -7.86%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 276,680 228,190 233,895 254,931 199,666 180,769 - -
Enterprise Value (EV) 1 376,566 339,660 414,245 327,061 329,394 319,362 321,399 345,563
P/E ratio 8.64 x 6.47 x 5.86 x 7.95 x 5.87 x 5.63 x 5.32 x 4.95 x
Yield 3.01% 4.63% 5.19% 4.47% 5.58% 6.39% 6.72% 7.11%
Capitalization / Revenue 1.72 x 1.07 x 0.89 x 1.08 x 0.73 x 0.65 x 0.63 x 0.6 x
EV / Revenue 2.34 x 1.6 x 1.58 x 1.38 x 1.21 x 1.15 x 1.12 x 1.16 x
EV / EBITDA 7.51 x 6.25 x 7.22 x 6.46 x 6.01 x 5.38 x 5.13 x 5.23 x
EV / FCF 11.7 x 14.6 x 72.3 x 11.9 x 6.6 x 13.1 x 8.73 x 6.88 x
FCF Yield 8.58% 6.86% 1.38% 8.4% 15.2% 7.63% 11.5% 14.5%
Price to Book 1.34 x 0.95 x 0.84 x 0.92 x 0.7 x 0.58 x 0.55 x 0.52 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 25.35 25.35 25.35
Announcement Date 20-03-26 21-03-29 22-03-30 23-03-29 24-03-25 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 161,097 212,453 261,539 236,423 272,393 277,672 287,677 299,057
EBITDA 1 50,117 54,303 57,386 50,632 54,768 59,365 62,602 66,092
EBIT 1 49,272 53,207 55,776 49,109 53,344 57,296 60,292 64,371
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 63,281 66,720 71,766
Net income 1 31,265 35,265 39,952 32,075 34,020 32,485 34,680 36,718
Net margin 19.41% 16.6% 15.28% 13.57% 12.49% 11.7% 12.06% 12.28%
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 49,932 24,371 36,830 50,206
FCF margin 20.06% 10.96% 2.19% 11.62% 18.33% 8.78% 12.8% 16.79%
FCF Conversion (EBITDA) 64.47% 42.89% 9.99% 54.27% 91.17% 41.05% 58.83% 75.96%
FCF Conversion (Net income) 103.34% 66.04% 14.35% 85.67% 146.77% 75.02% 106.2% 136.73%
Dividend per Share 2 1.168 1.481 1.702 1.597 1.563 1.620 1.703 1.802
Announcement Date 20-03-26 21-03-29 22-03-30 23-03-29 24-03-25 - - -
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 78,629 193,246 112,742 169,114 115,761 173,642
EBITDA - - - - - - - - - - - - -
EBIT 1 - - - 24,019 31,142 18,906 31,502 19,678 38,393 20,691 34,756 21,870 32,806
Operating Margin - - - 27.09% 18.25% 22.84% 20.56% 25.03% 19.87% 18.35% 20.55% 18.89% 18.89%
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% - - - 11.51% 12.93% - -
EPS - - - 2.212 - 1.692 - - - - - - -
Dividend per Share - 0.1680 - 0.2080 - 0.2067 - - - - - - -
Announcement Date 20-03-26 20-08-26 21-03-29 21-08-25 22-03-30 22-08-30 23-03-29 23-08-29 24-03-25 - - - -
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 72,129 129,728 138,593 140,630 164,794
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.993 x 2.053 x 3.143 x 1.425 x 2.369 x 2.335 x 2.246 x 2.493 x
Free Cash Flow 1 32,309 23,290 5,732 27,480 49,932 24,371 36,830 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 1,292,629 1,328,385 1,354,006
Book Value Per Share 2 28.90 33.80 39.20 39.00 40.30 43.30 46.00 49.00
Cash Flow per Share 2 5.140 3.750 1.170 4.160 7.170 3.470 3.220 2.380
Capex 1 3,494 3,466 2,590 2,150 1,222 2,196 2,226 2,252
Capex / Sales 2.17% 1.63% 0.99% 0.91% 0.45% 0.79% 0.77% 0.75%
Announcement Date 20-03-26 21-03-29 22-03-30 23-03-29 24-03-25 - - -
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

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
25
Last Close Price
25.35 HKD
Average target price
39.24 HKD
Spread / Average Target
+54.81%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. 1109 Stock
  4. Financials China Resources Land Limited