1. Homepage
  2. Equities
  3. China
  4. Shenzhen Stock Exchange
  5. China Vanke Co., Ltd.
  6. Financials
    000002   CNE0000000T2

CHINA VANKE CO., LTD.

(000002)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 359 826321 735220 246213 141--
Enterprise Value (EV)1 453 608387 691340 581307 731327 577304 164
P/E ratio 9,27x7,93x10,2x7,95x7,31x6,96x
Yield 3,25%4,36%4,91%5,15%5,25%5,47%
Capitalization / Revenue 0,98x0,77x0,49x0,43x0,43x0,40x
EV / Revenue 1,23x0,93x0,75x0,62x0,66x0,57x
EV / EBITDA 5,16x3,53x5,87x4,13x3,96x3,81x
Price to Book 1,93x1,49x0,97x0,86x0,80x0,75x
Nbr of stocks (in thousands) 11 302 14311 617 73211 625 38311 624 186--
Reference price (CNY) 32,228,719,818,918,918,9
Announcement Date 03/17/202003/30/202103/30/2022---
1 CNY in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 367 894419 112452 798492 923492 987529 923
EBITDA1 87 921109 75858 01374 51882 77079 889
Operating profit (EBIT)1 76 61379 95952 53164 00974 86169 496
Operating Margin 20,8%19,1%11,6%13,0%15,2%13,1%
Pre-Tax Profit (EBT)1 106 11679 67652 22360 04067 19369 000
Net income1 38 87241 51622 52427 63432 28131 907
Net margin 10,6%9,91%4,97%5,61%6,55%6,02%
EPS2 3,473,621,942,382,592,71
Dividend per Share2 1,051,250,970,970,991,03
Announcement Date 03/17/202003/30/202103/30/2022---
1 CNY in Million
2 CNY
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 S1 2022 Q3
Net sales1 104 375181 31262 667163 160191 70363 682
EBITDA1 ---31 306-12 219
Operating profit (EBIT)1 10 94819 5963 97029 02429 25811 328
Operating Margin 10,5%10,8%6,33%17,8%15,3%17,8%
Pre-Tax Profit (EBT) ------
Net income1 5 6425 8351 42912 729-4 968
Net margin 5,41%3,22%2,28%7,80%-7,80%
EPS2 0,490,500,121,09-0,43
Dividend per Share ------
Announcement Date 10/28/202103/30/202204/28/2022---
1 CNY in Million
2 CNY
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 93 78265 956120 33594 590114 43591 023
Net Cash position1 ------
Leverage (Debt / EBITDA) 1,07x0,60x2,07x1,27x1,38x1,14x
Free Cash Flow1 39 53946 042-5 40127 11340 53363 079
ROE (Net Profit / Equities) 22,5%20,1%9,78%11,1%11,2%10,4%
Shareholders' equity1 172 995206 237230 307249 548289 516306 864
ROA (Net Profit / Asset) 2,39%2,31%1,18%1,79%1,82%1,81%
Assets1 1 629 1741 799 5471 903 9761 541 3691 774 9401 769 190
Book Value Per Share2 16,619,320,322,023,625,2
Cash Flow per Share2 4,044,580,352,695,366,40
Capex1 6 1487 1469 5146 4336 9206 723
Capex / Sales 1,67%1,71%2,10%1,31%1,40%1,27%
Announcement Date 03/17/202003/30/202103/30/2022---
1 CNY in Million
2 CNY
Previous periodNext period
Estimates
Key data
Capitalization (CNY) 213 141 490 611
Capitalization (USD) 31 845 909 936
Net sales (CNY) 452 797 773 970
Net sales (USD) 67 653 449 771
Number of employees 139 494
Sales / Employee (CNY) 3 246 002
Sales / Employee (USD) 484 992
Free-Float 65,6%
Free-Float capitalization (CNY) 139 840 075 699
Free-Float capitalization (USD) 20 893 794 274
Avg. Exchange 20 sessions (CNY) 2 317 638 488
Avg. Exchange 20 sessions (USD) 346 283 149
Average Daily Capital Traded 1,09%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA