Stock 600683 METRO LAND CORPORATION LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Metro Land Corporation Ltd.

Equities

600683

CNE000000BR8

Real Estate Development & Operations

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-06-02 pm EDT 		5-day change 1st Jan Change
4.04 CNY -3.12% Intraday chart for Metro Land Corporation Ltd. -7.55% -15.48%
Apr. 29 Metro Land Corporation Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Apr. 01 Metro Land Corporation Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 3,089 3,356 2,971 3,956 3,415 3,541
Enterprise Value (EV) 1 20,075 32,689 24,161 15,618 24,798 31,096
P/E ratio 8.69 x 45.3 x 7.16 x 12 x 16.9 x -3.59 x
Yield 4.8% - 6.23% 2.43% - -
Capitalization / Revenue 0.39 x 0.78 x 0.34 x 0.58 x 0.62 x 0.33 x
EV / Revenue 2.52 x 7.55 x 2.73 x 2.31 x 4.47 x 2.92 x
EV / EBITDA 14.3 x 36.1 x 14.7 x 28.3 x 92.9 x -29.4 x
EV / FCF -22.2 x -4.56 x 3.74 x 2.8 x -2.74 x -4.78 x
FCF Yield -4.51% -21.9% 26.7% 35.7% -36.4% -20.9%
Price to Book 1.21 x 1.25 x 0.88 x 1.26 x 1.19 x 1.92 x
Nbr of stocks (in thousands) 740,778 740,778 740,778 740,778 740,778 740,778
Reference price 2 4.170 4.530 4.010 5.340 4.610 4.780
Announcement Date 4/19/19 4/9/20 4/13/21 4/12/22 3/27/23 4/1/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 7,975 4,328 8,864 6,766 5,552 10,641
EBITDA 1 1,401 906.5 1,641 551 266.8 -1,059
EBIT 1 1,384 884.2 1,618 533.3 248.4 -1,077
Operating Margin 17.35% 20.43% 18.26% 7.88% 4.47% -10.12%
Earnings before Tax (EBT) 1 1,276 674.2 1,432 662.5 335.9 -1,144
Net income 1 357.9 76.81 496.9 328.6 202.2 -659.2
Net margin 4.49% 1.77% 5.61% 4.86% 3.64% -6.2%
EPS 2 0.4800 0.1000 0.5600 0.4436 0.2729 -1.330
Free Cash Flow 1 -905.6 -7,165 6,457 5,569 -9,038 -6,505
FCF margin -11.36% -165.55% 72.84% 82.31% -162.78% -61.13%
FCF Conversion (EBITDA) - - 393.5% 1,010.78% - -
FCF Conversion (Net income) - - 1,299.43% 1,694.71% - -
Dividend per Share 2 0.2000 - 0.2500 0.1300 - -
Announcement Date 4/19/19 4/9/20 4/13/21 4/12/22 3/27/23 4/1/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 16,986 29,334 21,190 11,662 21,383 27,555
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 12.12 x 32.36 x 12.91 x 21.17 x 80.14 x -26.02 x
Free Cash Flow 1 -906 -7,165 6,457 5,569 -9,038 -6,505
ROE (net income / shareholders' equity) 20.5% 10.5% 17% 3.4% 1.61% -10.3%
ROA (Net income/ Total Assets) 2.9% 1.42% 2.11% 0.69% 0.31% -1.18%
Assets 1 12,357 5,425 23,581 47,634 66,163 55,991
Book Value Per Share 2 3.460 3.630 4.580 4.240 3.880 2.490
Cash Flow per Share 2 4.200 2.820 6.600 6.650 5.410 13.60
Capex 1 17.9 18.2 10.9 7.15 3.08 3.57
Capex / Sales 0.22% 0.42% 0.12% 0.11% 0.06% 0.03%
Announcement Date 4/19/19 4/9/20 4/13/21 4/12/22 3/27/23 4/1/24
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Residential Real Estate Development

1st Jan change Capi.
METRO LAND CORPORATION LTD. Stock Metro Land Corporation Ltd.
-15.48% 427M
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-22.66% 12.51B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+9.80% 11.03B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-22.39% 7.71B
VINHOMES Stock Vinhomes
-9.03% 6.65B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+4.46% 6.53B
VINGROUP Stock Vingroup
-1.46% 6.37B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-1.35% 3.82B
BRIGADE ENTERPRISES LIMITED Stock Brigade Enterprises Limited
+52.39% 3.56B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+8.06% 3.41B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. 600683 Stock
  4. Financials Metro Land Corporation Ltd.