Stock 1538 ZHONG AO HOME GROUP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zhong Ao Home Group Limited

Equities

1538

KYG9897C1033

Real Estate Services

Market Closed - Hong Kong S.E.
Other stock markets
 04:09:00 2024-05-03 am EDT 		5-day change 1st Jan Change
0.375 HKD -3.85% Intraday chart for Zhong Ao Home Group Limited -1.32% -14.77%
Mar. 28 Zhong Ao Home Group Limited Proposes Final Dividend for the Year Ended 31 December 2023, Payable on 05 July 2024 CI
Mar. 28 Zhong Ao Home Group Limited Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 441.2 462.9 423.8 532.2 424.7 369.8
Enterprise Value (EV) 1 58.37 159 141.1 138.9 42.98 -22.57
P/E ratio 4.85 x 4.81 x 3.9 x 3.97 x 4 x 4.81 x
Yield 7.57% 3.85% 4.74% 4.06% 4.1% 5.11%
Capitalization / Revenue 0.45 x 0.45 x 0.28 x 0.3 x 0.23 x 0.22 x
EV / Revenue 0.06 x 0.16 x 0.09 x 0.08 x 0.02 x -0.01 x
EV / EBITDA 0.34 x 1.06 x 0.61 x 0.61 x 0.2 x -0.14 x
EV / FCF 0.65 x 3.56 x 0.87 x 0.57 x -0.32 x -0.35 x
FCF Yield 153% 28.1% 115% 175% -308% -289%
Price to Book 0.9 x 0.82 x 0.62 x 0.65 x 0.47 x 0.4 x
Nbr of stocks (in thousands) 802,606 811,106 817,622 854,550 854,550 854,550
Reference price 2 0.5497 0.5708 0.5183 0.6228 0.4970 0.4328
Announcement Date 4/24/18 4/26/19 4/27/20 4/29/21 4/27/22 4/25/23
1CNY in Million2CNY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 977.6 1,023 1,519 1,752 1,874 1,702
EBITDA 1 170 150.1 231 227 209.9 161.7
EBIT 1 144.2 125.5 199.3 191.7 173.1 123.8
Operating Margin 14.75% 12.27% 13.12% 10.94% 9.24% 7.27%
Earnings before Tax (EBT) 1 149.2 157.4 175 202.6 190.9 132.6
Net income 1 90.55 96.09 108.6 131.5 106.3 76.91
Net margin 9.26% 9.39% 7.15% 7.5% 5.67% 4.52%
EPS 2 0.1134 0.1185 0.1328 0.1571 0.1244 0.0900
Free Cash Flow 1 89.56 44.72 161.7 243.6 -132.4 65.14
FCF margin 9.16% 4.37% 10.64% 13.9% -7.07% 3.83%
FCF Conversion (EBITDA) 52.67% 29.78% 70% 107.3% - 40.28%
FCF Conversion (Net income) 98.91% 46.54% 148.9% 185.23% - 84.7%
Dividend per Share 2 0.0416 0.0220 0.0246 0.0253 0.0204 0.0221
Announcement Date 4/24/18 4/26/19 4/27/20 4/29/21 4/27/22 4/25/23
1CNY in Million2CNY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 - - - - - -
Net Cash position 1 383 304 283 393 382 392
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 89.6 44.7 162 244 -132 65.1
ROE (net income / shareholders' equity) 20.1% 18.6% 19.9% 18.5% 14.1% 9.04%
ROA (Net income/ Total Assets) 7.66% 6.09% 7.7% 6.04% 5.08% 3.73%
Assets 1 1,182 1,579 1,410 2,176 2,091 2,060
Book Value Per Share 2 0.6100 0.6900 0.8300 0.9500 1.050 1.070
Cash Flow per Share 2 0.6000 0.5100 0.5600 0.5800 0.5100 0.5200
Capex 1 10.9 19.4 63.6 22.7 48.8 20.1
Capex / Sales 1.12% 1.89% 4.18% 1.29% 2.6% 1.18%
Announcement Date 4/24/18 4/26/19 4/27/20 4/29/21 4/27/22 4/25/23
1CNY in Million2CNY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Real Estate Services

1st Jan change Capi.
ZHONG AO HOME GROUP LIMITED Stock Zhong Ao Home Group Limited
-14.77% 41.02M
CBRE GROUP, INC. Stock CBRE Group, Inc.
-6.96% 26.13B
KE HOLDINGS INC. Stock KE Holdings Inc.
+7.77% 21.27B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-17.72% 9.77B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-29.35% 9.57B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
-1.76% 8.81B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-4.57% 6.73B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-11.95% 5.42B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+48.05% 4.83B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-7.22% 2.3B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 1538 Stock
  4. Financials Zhong Ao Home Group Limited