JIANGSU PHOENIX PROPERTY INVESTMENT COMPANY LIMITED Financials Jiangsu Phoenix Property Investment Company Limited
Equities
600716
CNE000000L32
Real Estate Development & Operations
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3.06 CNY | +0.33% |
|
-2.55% | -16.85% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2,995 | 3,903 | 3,847 | 3,810 | 3,660 | 3,445 |
| Enterprise Value (EV) 1 | 2,870 | 2,768 | 1,817 | 2,338 | 4,820 | 4,607 |
| P/E ratio | 5.31 x | 46 x | 66.9 x | 108 x | -9.35 x | 449 x |
| Yield | 3.13% | 2.4% | 0.73% | - | - | - |
| Capitalization / Revenue | 2.86 x | 3 x | 4.3 x | 8.64 x | 6.02 x | 5.33 x |
| EV / Revenue | 2.74 x | 2.13 x | 2.03 x | 5.3 x | 7.93 x | 7.13 x |
| EV / EBITDA | 28.8 x | 16.6 x | 30.2 x | 46.2 x | -16.1 x | 80.9 x |
| EV / FCF | 3.37 x | 4 x | 56.9 x | -2.95 x | -1.95 x | -3.23 x |
| FCF Yield | 29.6% | 25% | 1.76% | -33.9% | -51.2% | -31% |
| Price to Book | 0.63 x | 0.68 x | 0.67 x | 0.66 x | 0.71 x | 0.67 x |
| Nbr of stocks (in thousands) | 936,061 | 936,061 | 936,061 | 936,061 | 936,061 | 936,061 |
| Reference price 2 | 3.200 | 4.170 | 4.110 | 4.070 | 3.910 | 3.680 |
| Announcement Date | 3/27/19 | 4/27/20 | 3/25/21 | 4/22/22 | 3/29/23 | 3/29/24 |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 1,047 | 1,302 | 894.1 | 441 | 607.6 | 646.6 |
| EBITDA 1 | 99.8 | 166.6 | 60.13 | 50.62 | -298.6 | 56.97 |
| EBIT 1 | 86.01 | 136.9 | 34.22 | 31.4 | -318.2 | 35.73 |
| Operating Margin | 8.22% | 10.52% | 3.83% | 7.12% | -52.37% | 5.53% |
| Earnings before Tax (EBT) 1 | 1,103 | 131.2 | 103.2 | 45.42 | -365.6 | 32.52 |
| Net income 1 | 564.2 | 84.88 | 57.51 | 35.3 | -391.4 | 7.672 |
| Net margin | 53.89% | 6.52% | 6.43% | 8% | -64.41% | 1.19% |
| EPS 2 | 0.6027 | 0.0907 | 0.0614 | 0.0377 | -0.4181 | 0.008200 |
| Free Cash Flow 1 | 850.7 | 692.2 | 31.95 | -793.2 | -2,468 | -1,427 |
| FCF margin | 81.25% | 53.18% | 3.57% | -179.84% | -406.14% | -220.69% |
| FCF Conversion (EBITDA) | 852.33% | 415.38% | 53.14% | - | - | - |
| FCF Conversion (Net income) | 150.78% | 815.52% | 55.56% | - | - | - |
| Dividend per Share 2 | 0.1000 | 0.1000 | 0.0300 | - | - | - |
| Announcement Date | 3/27/19 | 4/27/20 | 3/25/21 | 4/22/22 | 3/29/23 | 3/29/24 |
1CNY in Million2CNY
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | 1,160 | 1,162 |
| Net Cash position 1 | 125 | 1,136 | 2,031 | 1,472 | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - | -3.884 x | 20.4 x |
| Free Cash Flow 1 | 851 | 692 | 32 | -793 | -2,468 | -1,427 |
| ROE (net income / shareholders' equity) | 18.8% | 1.55% | 0.95% | 0.59% | -7.19% | 0.15% |
| ROA (Net income/ Total Assets) | 0.58% | 0.91% | 0.25% | 0.24% | -2.49% | 0.28% |
| Assets 1 | 96,556 | 9,352 | 23,437 | 14,924 | 15,747 | 2,756 |
| Book Value Per Share 2 | 5.100 | 6.130 | 6.120 | 6.160 | 5.470 | 5.480 |
| Cash Flow per Share 2 | 3.000 | 1.520 | 2.760 | 1.980 | 1.050 | 1.130 |
| Capex 1 | 2.21 | 0.19 | 0.15 | 1.12 | 0.29 | 0.99 |
| Capex / Sales | 0.21% | 0.01% | 0.02% | 0.25% | 0.05% | 0.15% |
| Announcement Date | 3/27/19 | 4/27/20 | 3/25/21 | 4/22/22 | 3/29/23 | 3/29/24 |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -16.85% | 397M | |
| +39.11% | 29.46B | |
| -10.95% | 27.77B | |
| +8.93% | 27.05B | |
| +19.59% | 26.3B | |
| +50.90% | 23.85B | |
| +8.58% | 20.92B | |
| +0.38% | 19.13B | |
| +28.49% | 16.64B | |
| -12.88% | 15.27B |
- Stock Market
- Equities
- 600716 Stock
- Financials Jiangsu Phoenix Property Investment Company Limited