Stock 600692 SHANG HAI YA TONG CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shang Hai Ya Tong Co.,Ltd.

Equities

600692

CNE000000BH9

Real Estate Development & Operations

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-25 pm EDT 		5-day change 1st Jan Change
4.96 CNY +1.22% Intraday chart for Shang Hai Ya Tong Co.,Ltd. +5.98% -20.39%
Apr. 17 Shanghai Dongtan Construction Group Co.,Ltd. agreed to acquire Shanghai Silver Horse Industry from Shang Hai Ya Tong Co.,Ltd. for CNY 22.1 million. CI
Apr. 16 Shang Hai Ya Tong Co.,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 2,487 2,248 2,462 2,061 2,072 2,191
Enterprise Value (EV) 1 2,898 2,715 2,282 2,148 2,288 2,377
P/E ratio 57.8 x 65.8 x 42 x 45.2 x 453 x 903 x
Yield - - - - - -
Capitalization / Revenue 3.39 x 2.61 x 2.46 x 1.37 x 1.69 x 1.68 x
EV / Revenue 3.95 x 3.16 x 2.28 x 1.43 x 1.87 x 1.82 x
EV / EBITDA 27.2 x 25.3 x 20.8 x 28.6 x 45.9 x 39 x
EV / FCF -8.12 x -33.9 x 3.59 x -10 x -20.4 x -6.12 x
FCF Yield -12.3% -2.95% 27.9% -10% -4.89% -16.3%
Price to Book 3.36 x 2.74 x 2.8 x 2.23 x 2.24 x 2.43 x
Nbr of stocks (in thousands) 351,764 351,764 351,764 351,764 351,764 351,764
Reference price 2 7.070 6.390 7.000 5.860 5.890 6.230
Announcement Date 3/27/19 4/22/20 3/24/21 4/11/22 3/29/23 4/16/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 733.9 860 1,003 1,506 1,225 1,305
EBITDA 1 106.6 107.3 109.6 75.1 49.82 60.89
EBIT 1 86.53 87.03 88.45 52.33 25.29 35.92
Operating Margin 11.79% 10.12% 8.82% 3.47% 2.06% 2.75%
Earnings before Tax (EBT) 1 77.38 63.45 92.92 55.24 15.86 7.586
Net income 1 43.03 34.15 58.66 45.61 4.58 2.444
Net margin 5.86% 3.97% 5.85% 3.03% 0.37% 0.19%
EPS 2 0.1223 0.0971 0.1668 0.1297 0.0130 0.006900
Free Cash Flow 1 -357 -80.04 636.3 -214.9 -111.9 -388.4
FCF margin -48.64% -9.31% 63.47% -14.27% -9.13% -29.76%
FCF Conversion (EBITDA) - - 580.54% - - -
FCF Conversion (Net income) - - 1,084.62% - - -
Dividend per Share - - - - - -
Announcement Date 3/27/19 4/22/20 3/24/21 4/11/22 3/29/23 4/16/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 411 468 - 86.9 216 185
Net Cash position 1 - - 181 - - -
Leverage (Debt/EBITDA) 3.856 x 4.355 x - 1.157 x 4.33 x 3.042 x
Free Cash Flow 1 -357 -80 636 -215 -112 -388
ROE (net income / shareholders' equity) 6.47% 5.24% 7.17% 4.69% 0.78% -0.26%
ROA (Net income/ Total Assets) 2.69% 2.41% 2.05% 1.2% 0.57% 0.76%
Assets 1 1,602 1,414 2,861 3,800 809.7 322.5
Book Value Per Share 2 2.110 2.330 2.500 2.630 2.630 2.560
Cash Flow per Share 2 0.4100 1.330 1.670 1.290 1.910 0.9000
Capex 1 14.7 35.7 20.8 69.5 44.8 35.7
Capex / Sales 2% 4.15% 2.08% 4.62% 3.66% 2.73%
Announcement Date 3/27/19 4/22/20 3/24/21 4/11/22 3/29/23 4/16/24
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.
SHANG HAI YA TONG CO.,LTD. Stock Shang Hai Ya Tong Co.,Ltd.
-20.39% 241M
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+36.16% 27.94B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-13.74% 26.97B
DLF LIMITED Stock DLF Limited
+25.00% 26.95B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
-0.71% 25.32B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+44.49% 22.58B
EMAAR PROPERTIES Stock Emaar Properties
+2.78% 19.59B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+1.45% 19.52B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.54% 16.23B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-14.80% 14.98B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 600692 Stock
  4. Financials Shang Hai Ya Tong Co.,Ltd.