Stock 3319 A-LIVING SMART CITY SERVICES CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials A-Living Smart City Services Co., Ltd.

Equities

3319

CNE100002RY5

Real Estate Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:06 2024-04-30 am EDT 		5-day change 1st Jan Change
3 HKD -4.15% Intraday chart for A-Living Smart City Services Co., Ltd. +20.48% -16.20%
Mar. 26 A-Living Smart City Services' Profit Falls 75% on Marginal Increase in Revenue MT
Mar. 25 A-Living Smart City Services Co., Ltd. Proposes Ordinary Final Dividend for the Year Ended 31 December 2023, Payable on 12 July 2024 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 32,053 38,604 15,389 11,801 4,621 4,111 - -
Enterprise Value (EV) 1 27,452 33,227 7,727 8,049 4,621 255.9 -746.6 297.3
P/E ratio 26.1 x 21.9 x 6.49 x 6.39 x 10.2 x 3.65 x 2.81 x 3.49 x
Yield 1.87% 1.8% 3.78% - - 5.08% 5.23% 5.6%
Capitalization / Revenue 6.25 x 3.85 x 1.09 x 0.77 x 0.3 x 0.26 x 0.24 x 0.24 x
EV / Revenue 5.35 x 3.31 x 0.55 x 0.52 x 0.3 x 0.02 x -0.04 x 0.02 x
EV / EBITDA 15.6 x 12.3 x 2.32 x 2.67 x 2.12 x 0.13 x -0.3 x 0.14 x
EV / FCF 17.6 x 13.1 x 3.06 x - - -0.23 x 2.3 x -0.2 x
FCF Yield 5.7% 7.65% 32.6% - - -442% 43.5% -501%
Price to Book 5.18 x 5.25 x 1.38 x 0.95 x - 0.3 x 0.27 x 0.27 x
Nbr of stocks (in thousands) 1,333,334 1,333,334 1,420,001 1,420,001 1,420,001 1,420,001 - -
Reference price 2 24.04 28.95 10.84 8.311 3.254 2.895 2.895 2.895
Announcement Date 3/17/20 3/22/21 3/31/22 3/28/23 3/25/24 - - -
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,127 10,026 14,080 15,379 15,443 16,003 17,479 17,362
EBITDA 1 1,756 2,705 3,338 3,018 2,176 2,017 2,464 2,179
EBIT 1 1,688 2,523 3,229 2,880 1,986 1,759 2,143 1,806
Operating Margin 32.92% 25.17% 22.93% 18.73% 12.86% 10.99% 12.26% 10.4%
Earnings before Tax (EBT) 1 1,694 2,488 3,076 2,452 1,049 1,820 2,203 1,919
Net income 1 1,231 1,754 2,308 1,840 460.9 1,158 1,479 1,196
Net margin 24% 17.5% 16.4% 11.96% 2.98% 7.24% 8.46% 6.89%
EPS 2 0.9200 1.320 1.670 1.300 0.3200 0.7928 1.029 0.8298
Free Cash Flow 1 1,564 2,543 2,521 - - -1,132 -325 -1,491
FCF margin 30.5% 25.37% 17.91% - - -7.07% -1.86% -8.59%
FCF Conversion (EBITDA) 89.05% 94.04% 75.54% - - - - -
FCF Conversion (Net income) 127.04% 144.97% 109.22% - - - - -
Dividend per Share 2 0.4500 0.5200 0.4100 - - 0.1470 0.1514 0.1620
Announcement Date 3/17/20 3/22/21 3/31/22 3/28/23 3/25/24 - - -
1CNY in Million2CNY
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
Net sales 1 2,886 4,002 6,025 6,247 7,833 7,620 7,759 7,699 7,745 6,268 9,403
EBITDA 979.4 842.7 - 1,532 1,806 - - - - - -
EBIT 1 941.6 773.5 - 1,428 1,802 1,624 1,168 1,205 781 681.8 1,023
Operating Margin 32.63% 19.33% - 22.85% 23% 21.32% 15.06% 15.66% 10.08% 10.88% 10.88%
Earnings before Tax (EBT) 944 1,141 - 1,543 - - - - - - -
Net income 689.4 758 - 1,142 1,166 - - - - - -
Net margin 23.89% 18.94% - 18.29% 14.89% - - - - - -
EPS - - - - - - - - - - -
Dividend per Share - - - - - - - - - - -
Announcement Date 3/17/20 8/19/20 3/22/21 8/16/21 3/31/22 8/17/22 3/28/23 8/28/23 3/25/24 - -
1CNY in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 4,601 5,377 7,662 3,752 - 3,855 4,858 3,814
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 1,564 2,543 2,521 - - -1,132 -325 -1,491
ROE (net income / shareholders' equity) 21.2% 25.9% 24.9% 15.6% - 8.81% 9.37% 7.99%
ROA (Net income/ Total Assets) 14.8% 15% 13.5% 8.58% - 4.9% 4.71% 4.25%
Assets 1 8,344 11,681 17,078 21,442 - 23,639 31,370 28,123
Book Value Per Share 2 4.640 5.520 7.880 8.780 - 9.630 10.60 10.80
Cash Flow per Share 2 1.200 1.970 1.940 - - 0.8600 0.9300 0.8400
Capex 1 14.7 54.2 83.4 - - 267 387 20
Capex / Sales 0.29% 0.54% 0.59% - - 1.67% 2.22% 0.12%
Announcement Date 3/17/20 3/22/21 3/31/22 3/28/23 3/25/24 - - -
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

Ratings for A-Living Smart City Services Co., Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
11
Last Close Price
2.895 CNY
Average target price
2.871 CNY
Spread / Average Target
-0.83%
Consensus

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Real Estate Services

1st Jan change Capi.
A-LIVING SMART CITY SERVICES CO., LTD. Stock A-Living Smart City Services Co., Ltd.
-16.20% 568M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-5.53% 26.53B
KE HOLDINGS INC. Stock KE Holdings Inc.
-5.31% 18.7B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-24.00% 10.28B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-15.82% 9.82B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
-2.74% 8.73B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-5.08% 6.71B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+33.24% 4.35B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-8.24% 2.27B
CHINA OVERSEAS PROPERTY HOLDINGS LIMITED Stock China Overseas Property Holdings Limited
-18.26% 2B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 3319 Stock
  4. Financials A-Living Smart City Services Co., Ltd.