Stock 1922 YINCHENG LIFE SERVICE CO., LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Yincheng Life Service CO., Ltd.

Equities

1922

KYG9841B1023

Real Estate Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:05 2024-05-31 am EDT 		5-day change 1st Jan Change
1.76 HKD -5.38% Intraday chart for Yincheng Life Service CO., Ltd. -5.38% -11.56%
Mar. 27 Yincheng Life Service CO., Ltd. Reports Earnings Results for the Full Year Ended December 31, 2023 CI
2023 Yincheng Life Service Co., Ltd. Announces Resignation of Ma Baohua and Zhu Li as Non-Executive Directors CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023
Capitalization 1 362.9 1,014 814.1 672.4 483.2
Enterprise Value (EV) 1 96.01 723.6 466.3 393.3 99.12
P/E ratio 8.62 x 15.1 x 9.23 x 6.3 x 4.14 x
Yield 2.76% 2% 3.37% - -
Capitalization / Revenue 0.52 x 1.05 x 0.6 x 0.39 x 0.24 x
EV / Revenue 0.14 x 0.75 x 0.35 x 0.23 x 0.05 x
EV / EBITDA 1.63 x 6.74 x 3.12 x 2.31 x 0.53 x
EV / FCF 0.55 x 15.9 x 8.92 x -8.43 x 0.59 x
FCF Yield 182% 6.28% 11.2% -11.9% 169%
Price to Book 2.97 x 5.85 x 3.35 x 2.07 x 1.09 x
Nbr of stocks (in thousands) 267,152 267,152 267,152 267,152 267,152
Reference price 2 1.358 3.796 3.047 2.517 1.809
Announcement Date 4/27/20 4/21/21 4/28/22 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 1 467.7 695.8 962 1,351 1,713 1,973
EBITDA 1 37.98 59.03 107.4 149.4 170.4 187.1
EBIT 1 34.43 52.32 96.44 128.8 143.7 149
Operating Margin 7.36% 7.52% 10.02% 9.53% 8.39% 7.55%
Earnings before Tax (EBT) 1 36.93 46.12 98.82 129.1 150.8 160.1
Net income 1 27.33 33.12 67.29 88.69 106.7 116.8
Net margin 5.84% 4.76% 6.99% 6.56% 6.23% 5.92%
EPS 2 0.1025 0.1575 0.2519 0.3300 0.3995 0.4373
Free Cash Flow 1 -62.93 175 45.43 52.27 -46.66 167.1
FCF margin -13.46% 25.16% 4.72% 3.87% -2.72% 8.47%
FCF Conversion (EBITDA) - 296.53% 42.31% 34.99% - 89.34%
FCF Conversion (Net income) - 528.47% 67.52% 58.93% - 143.08%
Dividend per Share - 0.0375 0.0760 0.1026 - -
Announcement Date 10/24/19 4/27/20 4/21/21 4/28/22 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 - - - - - -
Net Cash position 1 50.9 267 291 348 279 384
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -62.9 175 45.4 52.3 -46.7 167
ROE (net income / shareholders' equity) 43.2% 34.1% 44.2% 40.5% 35.3% 28.7%
ROA (Net income/ Total Assets) 6.26% 6.04% 7.19% 7.61% 7.55% 6.88%
Assets 1 436.7 547.9 935.4 1,166 1,414 1,699
Book Value Per Share 2 0.2700 0.4600 0.6500 0.9100 1.220 1.660
Cash Flow per Share 2 0.4600 1.680 2.120 2.010 1.090 1.620
Capex 1 13.2 17.4 12.1 68.4 49.1 38.5
Capex / Sales 2.82% 2.5% 1.26% 5.06% 2.86% 1.95%
Announcement Date 10/24/19 4/27/20 4/21/21 4/28/22 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 Residential Real Estate Services

1st Jan change Capi.
YINCHENG LIFE SERVICE CO., LTD. Stock Yincheng Life Service CO., Ltd.
-11.56% 60.12M
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED Stock China Resources Mixc Lifestyle Services Limited
-2.33% 7.94B
ONEWO INC. Stock Onewo Inc.
-5.82% 3.52B
COUNTRY GARDEN SERVICES HOLDINGS COMPANY LIMITED Stock Country Garden Services Holdings Company Limited
-15.70% 2.43B
POLY PROPERTY SERVICES CO., LTD. Stock Poly Property Services Co., Ltd.
+13.19% 2.29B
RELO GROUP, INC. Stock Relo Group, Inc.
-6.74% 1.54B
GREENTOWN SERVICE GROUP CO. LTD. Stock Greentown Service Group Co. Ltd.
+30.58% 1.54B
OPENDOOR TECHNOLOGIES INC. Stock Opendoor Technologies Inc.
-51.23% 1.51B
5I5J HOLDING GROUP CO., LTD. Stock 5i5j Holding Group Co., Ltd.
+26.22% 924M
KATITAS CO., LTD. Stock KATITAS CO., Ltd.
-27.23% 790M
Residential Real Estate Services
  1. Stock Market
  2. Equities
  3. 1922 Stock
  4. Financials Yincheng Life Service CO., Ltd.