0
Signin
countryflagUS

18889881171

AAPL 251.035 -1.7822% MSFT 423.585 -1.6131% NVDA 136.1201 -0.6495% GOOGL 189.835 -1.5174% GOOG 191.12 -1.5048% AMZN 219.61 -1.8503% META 587.695 -2.0198% AVGO 232.666 -3.7576% TSLA 422.24 -2.1823% TSM 198.81 -1.3986% LLY 774.5 -1.107% V 313.84 -1.5126% JPM 238.625 -1.0553% UNH 504.0 -1.1745% NVO 86.23 -1.3048% WMT 90.76 -0.9819% LVMUY 131.1 -0.9145% XOM 106.02 -0.432% LVMHF 655.0 -1.4289% MA 524.84 -1.3829%

China Vanke Co. Ltd

Real Estate US CHVKF

0.7489USD
0.05(6.50%)

Last update at 2024-12-27T15:08:00Z

Day Range

0.750.75
LowHigh

52 Week Range

0.482.01
LowHigh

Fundamentals

  • Previous Close 0.70
  • Market Cap13616.15M
  • Volume19
  • P/E Ratio-
  • Dividend Yield-%
  • EBITDA-7523.78573M
  • Revenue TTM395325.41M
  • Revenue Per Share TTM33.25
  • Gross Profit TTM 98069.26M
  • Diluted EPS TTM-0.23

Analyst Recommendations

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 52386.19M 52222.63M 79675.75M 76539.29M 67460.20M
Minority interest -14933.13079M -15545.49363M 125333.52M 82520.62M 79856.60M
Net income 22617.78M 22524.03M 41515.54M 38872.09M 33772.65M
Selling general administrative 9584.14M 10242.28M 10288.05M 11018.41M 10340.81M
Selling and marketing expenses 12412.37M 12808.64M 10636.90M 9044.50M 7868.08M
Gross profit 98519.08M 98820.64M 122570.99M 133343.54M 111575.11M
Reconciled depreciation 9299.96M 2581.32M 6984.91M 6305.60M 2921.94M
Ebit 59191.28M 63857.46M 90588.99M 87663.86M 78261.19M
Ebitda 68491.24M 71920.78M 97573.90M 93969.46M 81183.13M
Depreciation and amortization 9299.96M 8063.32M 6984.91M 6305.60M 2921.94M
Non operating income net other - - - - 0.00000M
Operating income 52006.94M 52531.00M 79958.64M 76613.14M 67498.61M
Other operating expenses 452395.88M 398726.29M 345368.24M 288585.13M 228435.23M
Interest expense 5886.55M 7861.35M 8757.58M 9255.27M 8181.34M
Tax provision 14835.28M 14153.10M 20377.64M 21407.67M 18187.91M
Interest income 3571.44M 3819.80M 4680.64M 3530.40M 3839.92M
Net interest income -2735.05253M -4391.34231M -16821.29922M -6062.12836M -4678.05004M
Extraordinary items - - - - 0.00000M
Non recurring - - - - 0.00000M
Other items - - - - 0.00000M
Income tax expense 14835.28M 14153.10M 20377.64M 21407.67M 18187.91M
Total revenue 503838.37M 452797.77M 419111.68M 367893.88M 297679.33M
Total operating expenses 47076.59M 44749.15M 48827.55M 54034.80M 42331.01M
Cost of revenue 405319.29M 353977.14M 296540.69M 234550.33M 186104.22M
Total other income expense net 379.25M -308.36603M -282.88918M -73.84652M -38.41113M
Discontinued operations - - - - 0.00000M
Net income from continuing ops 37550.91M 38069.53M 59298.12M 55131.61M 49272.29M
Net income applicable to common shares 22617.78M 22524.03M 41515.54M 38872.09M 33772.65M
Preferred stock and other adjustments - - - - 0.00000M
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 1504850.17M 1757124.44M 1938638.13M 1869177.09M 1729929.45M
Intangible assets 10956.48M 11547.54M 10445.17M 6087.78M 5269.65M
Earning assets - - - - -
Other current assets 330628.48M 19411.64M 25933.08M 22662.68M 20732.62M
Total liab 1101916.64M 1352132.94M 1545865.35M 1519332.62M 1459350.33M
Total stockholder equity 250784.61M 242691.34M 235953.13M 224510.95M 188058.49M
Deferred long term liab - 8876.08M 9012.99M 8947.76M 7235.20M
Other current liab 766384.91M 720504.67M 918565.46M 935627.67M 908376.69M
Common stock 11930.71M 11630.71M 11625.38M 11617.73M 11302.14M
Capital stock 11930.71M 11630.71M 11625.38M 11617.73M 11302.14M
Retained earnings 219843.84M 97379.86M 92698.44M 98416.77M 95352.04M
Other liab - 2676.79M 2766.39M 1636.98M 1497.39M
Good will 5408.77M 5402.29M 3822.32M 206.34M 220.92M
Other assets - 149428.02M 136317.12M 130277.41M 113334.79M
Cash 99813.76M 137207.63M 149352.44M 195230.72M 166194.60M
Cash and equivalents - - - - -
Total current liabilities 821785.26M 1077801.57M 1311446.47M 1317492.69M 1272610.28M
Current deferred revenue 310443.58M 678469.91M 861407.11M 880729.18M 859751.68M
Net debt 178529.56M 202502.32M 144644.48M 90545.63M 115059.51M
Short term debt 1063.56M 68055.38M 62344.43M 85573.40M 96011.45M
Short long term debt 1063.56M 4133.31M 14412.50M 25111.54M 15365.23M
Short long term debt total 278343.31M 339709.96M 293996.93M 285776.35M 281254.11M
Other stockholder equity 23760.53M 133680.77M 131629.31M 114476.45M 81404.31M
Property plant equipment - 40771.94M 40461.29M 41024.31M 38715.04M
Total current assets 1150260.06M 1415356.38M 1600268.31M 1547387.06M 1438989.35M
Long term investments - - - - 133399.70M
Net tangible assets - 225741.51M 221685.64M 218216.83M 182567.92M
Short term investments 13.61M 18.14M 20.59M 170.48M 11735.27M
Net receivables 20979.61M 351662.03M 349345.16M 327260.17M 343307.84M
Long term debt 257635.16M 249588.85M 207342.85M 175613.01M 163965.29M
Inventory 701695.79M 907056.93M 1075617.04M 1002063.01M 897019.04M
Accounts payable 24570.15M 289241.53M 330536.57M 296291.62M 268222.15M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -4750.46654M - - - -
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 124364.07M 114280.08M 102819.78M 102912.46M 101642.47M
Deferred long term asset charges - - - - -
Non current assets total 354590.11M 341768.06M 338369.82M 321790.03M 290940.10M
Capital lease obligations 19644.59M 22065.73M 24309.64M 24589.95M 21277.37M
Long term debt total - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Investments -4615.64211M -13030.27120M -14243.08893M 3266.74M -25310.17290M
Change to liabilities - -244448.95607M 7491.60M 27648.27M 81539.10M
Total cashflows from investing activities - -13030.27120M -26280.78618M 5797.07M -28626.73455M
Net borrowings - 41478.94M 7618.88M 4644.83M -7095.21979M
Total cash from financing activities -36813.16425M 3438.92M -23103.76749M -32504.25994M -33338.21045M
Change to operating activities - - - 2124.14M 2124.14M
Net income 12162.68M 37550.91M 38069.53M 59298.12M 55131.61M
Change in cash -37482.09286M -6283.78895M -44953.92044M 25923.73M -15929.51207M
Begin period cash flow 134424.67M 140708.46M 185662.38M 159738.65M 175668.16M
End period cash flow 96942.58M 134424.67M 140708.46M 185662.38M 159738.65M
Total cash from operating activities 3912.32M 2750.45M 4113.16M 53188.02M 45686.81M
Issuance of capital stock - - - - -
Depreciation 9080.79M 9299.96M 8063.32M 6984.91M 6305.60M
Other cashflows from investing activities - 9415.69M 10381.16M 7979.10M 6740.11M
Dividends paid -22130.91957M 23573.20M 26852.13M 27242.00M 25675.43M
Change to inventory 234157.96M 196480.40M -38303.88365M -38165.02925M -107689.49834M
Change to account receivables 23883.03M 4432.58M -12747.89002M 3636.96M 7704.38M
Sale purchase of stock -15143.12814M -15775.07326M -23221.62170M -11885.70155M -9316.22922M
Other cashflows from financing activities -18034.38210M 127884.52M 118342.59M 105169.63M 93052.78M
Change to netincome - 14368.69M 17085.98M 11567.37M 18955.13M
Capital expenditures 8334.15M 12826.71M 9577.91M 7208.30M 6244.19M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -30167.88272M -43535.97700M -43560.17268M -6879.79806M -18446.01386M
Stock based compensation -45079.47208M 2994.67M 5727.10M 4167.13M 7823.13M
Other non cash items 12836.73M -564.44499M 1540.49M -6215.20228M 2695.61M
Free cash flow -4421.82912M -10076.25650M -5464.74738M 45979.72M 39442.62M

Peer Comparison

Sector: Real Estate Industry: Real Estate - Development

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CHVKF
China Vanke Co. Ltd		 0.05 6.50% 0.75 - 36.63 0.03 0.36 0.93 22.43
SUHJF
Sun Hung Kai Properties Limited		 - -% 9.59 9.97 8.90 0.43 0.40 0.63 1.27
SUHJY
Sun Hung Kai Properties Ltd		 -0.09 0.93% 9.55 9.96 8.70 0.44 0.39 0.63 1.27
CRBJF
China Resources Land Ltd		 - -% 2.85 5.80 5.11 0.12 0.68 0.19 0.64
CRBJY
China Resources Land Ltd ADR		 - -% 28.90 5.62 5.10 0.12 0.68 0.19 0.64

Reports Covered

Stock Research & News

View All

Profile

China Vanke Co., Ltd., together with its subsidiaries, engages in the development and sale of properties in the Mainland China, Hong Kong, and internationally. It operates through Property Development and Property Management segments. The company develops residential buildings, apartments, retail properties, and commercial offices. It also provides property management and related services to purchasers and tenants of its own developed residential properties, shopping arcades, and office buildings, as well as to properties developed by external property developers; and undertakes construction contracts. In addition, the company is involved in logistics and warehousing, food, hotel and resort, tourism, cultivation, and housing rental businesses, as well as provision of commercial complex management services. The company was incorporated in 1984 and is headquartered in Shenzhen, the People's Republic of China.

China Vanke Co. Ltd

Vanke Center, Shenzhen, China, 518083

Key Executives

Name Title Year Born
Mr. Liang Yu Chairman & Group Partner 1965
Mr. Jiusheng Zhu MBA Pres, CEO, Group Partner & Exec. Director 1969
Mr. Haiwu Wang Exec. Director 1978
Ms. Huihua Han Exec. VP, Head of Fin. & Group Partner 1982
Mr. Xiao Liu Exec. VP, COO & Group Partner 1979
Mr. Changfeng Ding Group Partner & Chief Partner of Hotels and Resorts Bus. Unit 1970
Mr. Jiwen Zhang Group Partner & Chief Partner of Meisha Education Bus. Unit 1967
Mr. Tan Huajie Group Partner & Chief Partner of Food Bus. Unit 1973
Mr. Xu Zhang Group Partner & Chief Partner of Logistics Bus. Unit 1963
Mr. Jia Sun Chief Partner, CEO of Southern Regional Bus. Group, Chair of Long Term Rental Apartment Div. 1978

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.