XIWANG PROPERTY HOLDINGS COMPANY LIMITED Financials Xiwang Property Holdings Company Limited
Equities
2088
BMG9829U1062
Construction Materials
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.05 HKD | 0.00% |
|
+16.28% | -26.47% |
| 03-26 | Xiwang Property Holdings Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 03-22 | Xiwang Property to Significantly Widen Losses in 2023 | MT |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 387.2 | 346.4 | 231.7 | 91.3 | 111.3 | 83.36 |
| Enterprise Value (EV) 1 | 260.9 | 217.7 | 88.33 | -52.04 | -36.43 | -64.82 |
| P/E ratio | -44.3 x | 7.23 x | -4.45 x | -8.21 x | 19.8 x | -11.4 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 9.4 x | 8.23 x | 2.07 x | 3.62 x | 4.42 x | 1.72 x |
| EV / Revenue | 6.33 x | 5.17 x | 0.79 x | -2.06 x | -1.45 x | -1.34 x |
| EV / EBITDA | -14.7 x | -26.8 x | -1.91 x | 3.68 x | 7.81 x | 6.86 x |
| EV / FCF | 136 x | -4.7 x | 2.45 x | -18.7 x | 7.12 x | 7,203 x |
| FCF Yield | 0.74% | -21.3% | 40.7% | -5.35% | 14.1% | 0.01% |
| Price to Book | 0.74 x | 0.55 x | 0.4 x | 0.16 x | 0.19 x | 0.15 x |
| Nbr of stocks (in thousands) | 1,408,773 | 1,408,773 | 1,408,784 | 1,408,784 | 1,408,784 | 1,408,784 |
| Reference price 2 | 0.2749 | 0.2459 | 0.1644 | 0.0648 | 0.0790 | 0.0592 |
| Announcement Date | 4/26/18 | 4/29/19 | 5/13/20 | 3/29/21 | 4/29/22 | 4/28/23 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 41.21 | 42.09 | 111.7 | 25.23 | 25.17 | 48.46 |
| EBITDA 1 | -17.76 | -8.113 | -46.32 | -14.16 | -4.665 | -9.449 |
| EBIT 1 | -17.8 | -8.193 | -46.37 | -14.17 | -4.693 | -9.477 |
| Operating Margin | -43.19% | -19.47% | -41.51% | -56.18% | -18.65% | -19.56% |
| Earnings before Tax (EBT) 1 | -9.908 | 46.6 | -65.57 | -11.29 | -1.699 | -8.276 |
| Net income 1 | -7.893 | 47.9 | -52 | -11.12 | 7.765 | -7.332 |
| Net margin | -19.15% | 113.81% | -46.55% | -44.09% | 30.85% | -15.13% |
| EPS 2 | -0.006204 | 0.0340 | -0.0369 | -0.007894 | 0.004000 | -0.005204 |
| Free Cash Flow 1 | 1.923 | -46.34 | 35.99 | 2.784 | -5.118 | -0.009 |
| FCF margin | 4.67% | -110.11% | 32.22% | 11.03% | -20.33% | -0.02% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/26/18 | 4/29/19 | 5/13/20 | 3/29/21 | 4/29/22 | 4/28/23 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 126 | 129 | 143 | 143 | 148 | 148 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 1.92 | -46.3 | 36 | 2.78 | -5.12 | -0.01 |
| ROE (net income / shareholders' equity) | -1.35% | 7.93% | -8.64% | -1.95% | 1.36% | -1.29% |
| ROA (Net income/ Total Assets) | -1.45% | -0.63% | -3.6% | -1.21% | -0.4% | -0.81% |
| Assets 1 | 544.2 | -7,579 | 1,446 | 918.6 | -1,923 | 900 |
| Book Value Per Share 2 | 0.3700 | 0.4500 | 0.4100 | 0.4000 | 0.4100 | 0.4000 |
| Cash Flow per Share 2 | 0.0900 | 0.0900 | 0.1000 | 0.1000 | 0.1100 | 0.1100 |
| Capex 1 | 0.01 | 0.09 | - | 0 | - | 0 |
| Capex / Sales | 0.03% | 0.22% | - | 0.02% | - | 0.01% |
| Announcement Date | 4/26/18 | 4/29/19 | 5/13/20 | 3/29/21 | 4/29/22 | 4/28/23 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -26.47% | 7.93M | |
| +6.49% | 4.2B | |
| -12.93% | 978M | |
| -18.23% | 499M | |
| -7.06% | 467M | |
| -10.11% | 455M | |
| -0.36% | 273M | |
| -1.59% | 239M | |
| +15.79% | 216M | |
| -12.58% | 196M |
- Stock Market
- Equities
- 2088 Stock
- Financials Xiwang Property Holdings Company Limited