Stock 600773 TIBET URBAN DEVELOPMENT AND INVESTMENT CO.,LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tibet Urban Development and Investment Co.,LTD

Equities

600773

CNE000000MT1

Real Estate Development & Operations

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-04-29 pm EDT 		5-day change 1st Jan Change
11.67 CNY -3.79% Intraday chart for Tibet Urban Development and Investment Co.,LTD +1.83% +6.48%
Apr. 29 Tibet Urban Development and Investment Co.,LTD Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Mar. 26 Tibet Urban Development and Investment Co.,LTD announced that it has received CNY 999.999997 million in funding from Caitong Fund Management Co., Ltd., UBS AG, Nuode Asset Management Co., Ltd., Huatai Asset Management Co., Ltd., China Asset Management Co. Ltd., GF Securities Co., Ltd. CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 4,918 4,754 5,721 23,164 14,877 8,983
Enterprise Value (EV) 1 9,598 9,700 10,508 28,632 19,630 12,460
P/E ratio 46.2 x 44.6 x 49.9 x 202 x 130 x 137 x
Yield 0.25% 0.26% 0.14% 0.06% 0.1% -
Capitalization / Revenue 4.18 x 3.54 x 3.07 x 9.21 x 6.06 x 3.75 x
EV / Revenue 8.15 x 7.22 x 5.64 x 11.4 x 7.99 x 5.2 x
EV / EBITDA 44.1 x 36.1 x 33.9 x 72.1 x 51.5 x 35.7 x
EV / FCF -13 x 84.6 x 46.8 x -67.4 x 10.3 x 8.18 x
FCF Yield -7.7% 1.18% 2.14% -1.48% 9.7% 12.2%
Price to Book 1.49 x 1.36 x 1.59 x 6.28 x 3.94 x 1.83 x
Nbr of stocks (in thousands) 819,661 819,661 819,661 819,661 819,661 819,661
Reference price 2 6.000 5.800 6.980 28.26 18.15 10.96
Announcement Date 3/30/19 4/24/20 4/23/21 4/22/22 4/28/23 4/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 1,177 1,344 1,864 2,514 2,456 2,395
EBITDA 1 217.5 268.4 309.6 397 381.2 349.1
EBIT 1 193.6 224.8 258.1 347.3 305.5 260.2
Operating Margin 16.45% 16.73% 13.85% 13.81% 12.44% 10.86%
Earnings before Tax (EBT) 1 106.3 168.9 202.1 224.8 153 57.85
Net income 1 104.2 106.4 111.2 118.5 117.2 61.99
Net margin 8.86% 7.92% 5.97% 4.71% 4.77% 2.59%
EPS 2 0.1300 0.1300 0.1400 0.1400 0.1400 0.0800
Free Cash Flow 1 -739.5 114.7 224.4 -424.5 1,905 1,523
FCF margin -62.83% 8.54% 12.04% -16.88% 77.54% 63.6%
FCF Conversion (EBITDA) - 42.74% 72.5% - 499.62% 436.38%
FCF Conversion (Net income) - 107.84% 201.79% - 1,624.53% 2,457.33%
Dividend per Share 2 0.0150 0.0150 0.0100 0.0180 0.0180 -
Announcement Date 3/30/19 4/24/20 4/23/21 4/22/22 4/28/23 4/29/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 4,680 4,946 4,787 5,468 4,754 3,477
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 21.51 x 18.43 x 15.46 x 13.77 x 12.47 x 9.959 x
Free Cash Flow 1 -739 115 224 -425 1,905 1,523
ROE (net income / shareholders' equity) 3% 3.14% 3.02% 3.07% 1.3% -0.11%
ROA (Net income/ Total Assets) 1.06% 1.09% 1.13% 1.49% 1.34% 1.18%
Assets 1 9,879 9,767 9,810 7,941 8,761 5,232
Book Value Per Share 2 4.030 4.250 4.380 4.500 4.610 5.980
Cash Flow per Share 2 0.4500 1.910 1.570 1.040 0.7100 0.8800
Capex 1 193 230 246 32.1 94.2 20.6
Capex / Sales 16.36% 17.12% 13.18% 1.28% 3.84% 0.86%
Announcement Date 3/30/19 4/24/20 4/23/21 4/22/22 4/28/23 4/29/24
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.
TIBET URBAN DEVELOPMENT AND INVESTMENT CO.,LTD Stock Tibet Urban Development and Investment Co.,LTD
+6.48% 1.53B
MITSUI FUDOSAN CO., LTD. Stock Mitsui Fudosan Co., Ltd.
+40.41% 29.66B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-11.60% 27.69B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+7.86% 27.57B
DLF LIMITED Stock DLF Limited
+20.90% 26.07B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+49.25% 24.02B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+13.23% 21.83B
EMAAR PROPERTIES Stock Emaar Properties
-1.52% 18.77B
SUMITOMO REALTY & DEVELOPMENT CO., LTD. Stock Sumitomo Realty & Development Co., Ltd.
+28.90% 16.76B
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-13.27% 15.28B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 600773 Stock
  4. Financials Tibet Urban Development and Investment Co.,LTD