Stock 600208 XINHU ZHONGBAO CO.,LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Xinhu Zhongbao Co.,Ltd.

Equities

600208

CNE000000ZH8

Real Estate Development & Operations

End-of-day quote Shanghai S.E.
Other stock markets
 06:00:00 2024-05-07 pm EDT 		5-day change 1st Jan Change
2.12 CNY -1.85% Intraday chart for Xinhu Zhongbao Co.,Ltd. -0.93% -2.30%
Apr. 29 Xinhu Zhongbao Co.,Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
Apr. 29 Xinhu Zhongbao Co.,Ltd. Reports Earnings Results for the First Quarter Ended March 31, 2024 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 24,938 31,979 26,145 25,055 21,355 18,464
Enterprise Value (EV) 1 85,274 89,446 64,467 47,841 48,520 40,703
P/E ratio 10 x 15.1 x 8.16 x 11 x 11.5 x 11.4 x
Yield 2.03% 0.26% 1.81% - 0.71% -
Capitalization / Revenue 1.45 x 2.16 x 1.9 x 1.48 x 1.66 x 1.07 x
EV / Revenue 4.95 x 6.04 x 4.67 x 2.83 x 3.76 x 2.37 x
EV / EBITDA 28.2 x 34.4 x 47.7 x 26.8 x 44.6 x 10.6 x
EV / FCF -7.85 x 25.3 x 3.01 x 13.5 x -12.1 x 6.53 x
FCF Yield -12.7% 3.95% 33.3% 7.41% -8.24% 15.3%
Price to Book 0.74 x 0.93 x 0.69 x 0.63 x 0.52 x 0.45 x
Nbr of stocks (in thousands) 8,599,344 8,460,113 8,433,889 8,407,665 8,407,665 8,508,941
Reference price 2 2.900 3.780 3.100 2.980 2.540 2.170
Announcement Date 4/26/19 4/28/20 4/30/21 4/29/22 4/29/23 4/29/24
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 17,227 14,810 13,792 16,891 12,899 17,210
EBITDA 1 3,029 2,598 1,352 1,783 1,088 3,850
EBIT 1 2,956 2,505 1,241 1,639 949.6 3,698
Operating Margin 17.16% 16.91% 9% 9.71% 7.36% 21.49%
Earnings before Tax (EBT) 1 3,528 2,756 3,736 2,851 2,144 3,381
Net income 1 2,506 2,153 3,165 2,237 1,858 1,631
Net margin 14.55% 14.54% 22.94% 13.24% 14.4% 9.48%
EPS 2 0.2900 0.2500 0.3800 0.2700 0.2200 0.1900
Free Cash Flow 1 -10,858 3,529 21,439 3,547 -3,999 6,233
FCF margin -63.03% 23.83% 155.44% 21% -31% 36.22%
FCF Conversion (EBITDA) - 135.84% 1,585.51% 198.91% - 161.89%
FCF Conversion (Net income) - 163.88% 677.47% 158.58% - 382.04%
Dividend per Share 2 0.0590 0.0100 0.0560 - 0.0180 -
Announcement Date 4/26/19 4/28/20 4/30/21 4/29/22 4/29/23 4/29/24
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 60,336 57,466 38,322 22,786 27,165 22,239
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 19.92 x 22.12 x 28.34 x 12.78 x 24.96 x 5.776 x
Free Cash Flow 1 -10,858 3,529 21,439 3,547 -3,999 6,233
ROE (net income / shareholders' equity) 8.01% 6.1% 8.93% 5.76% 4.3% 5.18%
ROA (Net income/ Total Assets) 1.4% 1.1% 0.55% 0.76% 0.46% 1.96%
Assets 1 179,386 195,091 570,797 292,743 402,316 83,071
Book Value Per Share 2 3.910 4.070 4.500 4.760 4.880 4.830
Cash Flow per Share 2 1.860 1.740 2.010 1.970 1.130 0.6700
Capex 1 34.9 48.3 61.5 80.2 25.8 23.9
Capex / Sales 0.2% 0.33% 0.45% 0.47% 0.2% 0.14%
Announcement Date 4/26/19 4/28/20 4/30/21 4/29/22 4/29/23 4/29/24
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.
XINHU ZHONGBAO CO.,LTD. Stock Xinhu Zhongbao Co.,Ltd.
-2.30% 2.55B
VONOVIA SE Stock Vonovia SE
-1.02% 25.18B
CHINA VANKE CO., LTD. Stock China Vanke Co., Ltd.
-31.17% 11.41B
AKELIUS RESIDENTIAL PROPERTY AB Stock Akelius Residential Property AB
+8.10% 10.87B
DEUTSCHE WOHNEN SE Stock Deutsche Wohnen SE
-24.81% 7.87B
VINHOMES Stock Vinhomes
-5.32% 7.04B
LEG IMMOBILIEN SE Stock LEG Immobilien SE
+3.73% 6.72B
VINGROUP Stock Vingroup
+1.79% 6.59B
OPEN HOUSE GROUP CO., LTD. Stock Open House Group Co., Ltd.
+16.61% 3.74B
IIDA GROUP HOLDINGS CO., LTD. Stock Iida Group Holdings Co., Ltd.
-3.67% 3.67B
Residential Real Estate Development
  1. Stock Market
  2. Equities
  3. 600208 Stock
  4. Financials Xinhu Zhongbao Co.,Ltd.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW