Stock 1232 GOLDEN WHEEL TIANDI HOLDINGS COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Golden Wheel Tiandi Holdings Company Limited

Equities

1232

KYG395991089

Real Estate Development & Operations

Market Closed - Hong Kong S.E.
Other stock markets
 04:09:00 2024-05-03 am EDT 		5-day change 1st Jan Change
0.03 HKD 0.00% Intraday chart for Golden Wheel Tiandi Holdings Company Limited 0.00% -11.76%
Mar. 26 Golden Wheel Tiandi Holdings Company Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Feb. 08 Golden Wheel Tiandi Holdings Company Limited Announces Change of Address of Principal Place of Business in Hong Kong CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1,096 1,187 1,047 819.2 271.2 158.9
Enterprise Value (EV) 1 4,030 6,547 7,222 6,308 5,167 5,321
P/E ratio 2.26 x 3.47 x 4.15 x 23.9 x -0.14 x -0.15 x
Yield 7.7% 4.56% 2.41% - - -
Capitalization / Revenue 0.48 x 0.82 x 0.65 x 0.59 x 0.15 x 0.06 x
EV / Revenue 1.75 x 4.53 x 4.5 x 4.54 x 2.9 x 2 x
EV / EBITDA 5.66 x 11.6 x 22.9 x 181 x 127 x -44.3 x
EV / FCF -13.4 x -3.75 x -15.7 x 43.8 x 13.6 x 23 x
FCF Yield -7.49% -26.6% -6.39% 2.29% 7.35% 4.35%
Price to Book 0.25 x 0.26 x 0.22 x 0.17 x 0.1 x 0.09 x
Nbr of stocks (in thousands) 1,802,456 1,802,456 1,802,456 1,802,456 1,799,020 1,799,020
Reference price 2 0.6080 0.6586 0.5809 0.4545 0.1507 0.0883
Announcement Date 4/17/18 4/17/19 4/17/20 4/19/21 4/22/22 4/20/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 2,304 1,446 1,605 1,389 1,782 2,660
EBITDA 1 711.4 564.4 314.8 34.81 40.83 -120
EBIT 1 696.4 546.2 289.3 3.573 3.964 -170.8
Operating Margin 30.23% 37.76% 18.02% 0.26% 0.22% -6.42%
Earnings before Tax (EBT) 1 859.4 794 452.9 126.8 -2,080 -918.3
Net income 1 485.5 342.3 252.6 34.79 -1,980 -1,054
Net margin 21.07% 23.66% 15.73% 2.5% -111.09% -39.62%
EPS 2 0.2690 0.1899 0.1400 0.0190 -1.100 -0.5860
Free Cash Flow 1 -301.7 -1,744 -461.3 144.1 379.9 231.4
FCF margin -13.1% -120.58% -28.73% 10.38% 21.31% 8.7%
FCF Conversion (EBITDA) - - - 414.06% 930.31% -
FCF Conversion (Net income) - - - 414.35% - -
Dividend per Share 2 0.0468 0.0300 0.0140 - - -
Announcement Date 4/17/18 4/17/19 4/17/20 4/19/21 4/22/22 4/20/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 2,934 5,360 6,175 5,488 4,895 5,162
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.124 x 9.497 x 19.61 x 157.7 x 119.9 x -43.01 x
Free Cash Flow 1 -302 -1,744 -461 144 380 231
ROE (net income / shareholders' equity) 11.7% 7.65% 5.35% 1.03% -50.6% -41%
ROA (Net income/ Total Assets) 4.16% 2.75% 1.2% 0.01% 0.02% -0.82%
Assets 1 11,680 12,443 21,056 261,564 -12,454,057 129,085
Book Value Per Share 2 2.410 2.560 2.670 2.680 1.580 0.9900
Cash Flow per Share 2 0.3700 0.3200 0.5400 0.4700 0.1900 0.1100
Capex 1 18 32.3 47.4 47.8 82.6 0.11
Capex / Sales 0.78% 2.24% 2.95% 3.44% 4.64% 0%
Announcement Date 4/17/18 4/17/19 4/17/20 4/19/21 4/22/22 4/20/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Development & Operations

1st Jan change Capi.
GOLDEN WHEEL TIANDI HOLDINGS COMPANY LIMITED Stock Golden Wheel Tiandi Holdings Company Limited
-11.76% 6.9M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+40.41% 29.49B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-11.60% 27.43B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+7.86% 27.14B
DLF LIMITED Stock DLF Limited
+20.90% 26.59B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+49.25% 23.87B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+13.23% 21.03B
EMAAR PROPERTIES Stock Emaar Properties
-1.52% 19.01B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.90% 16.66B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-13.27% 15.27B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 1232 Stock
  4. Financials Golden Wheel Tiandi Holdings Company Limited