China Resources Land Limited (1109)

Basic

  • Market Cap

    HK$192.18B

  • EV

    HK$490.89B

  • Shares Out

    7,130.94M

  • Revenue

    CN¥207.14B

  • Employees

    59,164

Margins

  • Gross

    25.77%

  • EBITDA

    20.44%

  • Operating

    19.97%

  • Pre-Tax

    28.37%

  • Net

    15.08%

  • FCF

    15.88%

Returns (5Yr Avg)

  • ROA

    3.6%

  • ROE

    12.39%

  • ROCE

    11.77%

  • ROIC

    4.06%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$45.17

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥29.05

  • Earnings (Dil)

    CN¥4.38

  • FCF

    CN¥4.61

  • Book Value

    CN¥33.86

Growth (CAGR)

  • Rev 3Yr

    12.03%

  • Rev 5Yr

    12.58%

  • Rev 10Yr

    15.67%

  • Dil EPS 3Yr

    4.09%

  • Dil EPS 5Yr

    4.78%

  • Dil EPS 10Yr

    9.32%

  • Rev Fwd 2Yr

    6.56%

  • EBITDA Fwd 2Yr

    7.4%

  • EPS Fwd 2Yr

    3.75%

  • EPS LT Growth Est

    48.4%

Dividends

  • Yield

    —

  • Payout

    32.35%

  • DPS

    CN¥1.42

  • DPS Growth 3Yr

    9.23%

  • DPS Growth 5Yr

    11.33%

  • DPS Growth 10Yr

    16.03%

  • DPS Growth Fwd 2Yr

    1.99%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

121,188.9

148,167.2

179,587.3

212,108.4

207,061.1

207,138.6

Total Revenues % Chg.

18.9%

22.3%

21.2%

18.1%

-2.4%

-2.0%

Cost of Goods Sold, Total

68,607.2

92,028.7

124,172.1

154,908.7

152,770.5

153,762.0

Gross Profit

52,581.7

56,138.5

55,415.2

57,199.7

54,290.6

53,376.6

Selling General & Admin Expenses, Total

8,336.6

10,942.1

10,439.2

11,965.4

11,280.3

12,002.8

Other Operating Expenses, Total

8,336.6

10,942.1

10,439.2

11,965.4

11,280.3

12,002.8

Operating Income

44,245.1

45,196.5

44,976.1

45,234.3

43,010.3

41,373.9

Interest Expense, Total

-1,593.0

-1,192.2

-1,074.3

-1,230.5

-1,540.6

-1,507.9

Interest And Investment Income

1,979.7

2,168.9

2,170.2

2,602.3

2,284.4

2,584.6

Net Interest Expenses

386.7

976.6

1,095.9

1,371.8

743.8

1,076.7

Income (Loss) On Equity Invest.

1,296.8

3,717.7

2,999.6

4,297.1

4,101.4

4,372.5

Currency Exchange Gains (Loss)

-1,779.7

-118.1

1,367.9

788.5

-2,186.4

-1,804.8

Other Non Operating Income (Expenses)

441.5

461.5

843.9

862.6

996.0

870.8

EBT, Excl. Unusual Items

44,590.3

50,234.2

51,283.3

52,554.3

46,665.1

45,889.2

Impairment of Goodwill

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

234.0

320.2

-12.3

—

828.6

747.0

Gain (Loss) On Sale Of Assets

-2.3

-141.8

16.8

16.8

1,037.7

773.7

Asset Writedown

6,904.3

10,732.4

8,884.3

7,794.6

6,977.9

8,330.0

Other Unusual Items

—

—

—

—

—

3,017.2

EBT, Incl. Unusual Items

51,726.3

61,145.0

60,172.0

60,365.8

55,509.4

58,757.0

Income Tax Expense

24,449.0

26,682.0

26,081.8

22,970.4

23,139.6

23,012.1

Earnings From Continuing Operations

27,277.2

34,463.0

34,090.3

37,395.4

32,369.8

35,745.0

Minority Interest

-2,751.7

-5,390.1

-4,059.7

-4,994.1

-4,277.9

-4,518.5

Net Income

24,525.5

29,072.9

30,030.5

32,401.2

28,091.9

31,226.5

Preferred Dividend and Other Adjustments

287.6

289.2

220.6

—

—

—

Net Income to Common Incl Extra Items

24,237.9

28,783.7

29,810.0

32,401.2

28,091.9

31,226.5

Net Income to Common Excl. Extra Items

24,237.9

28,783.7

29,810.0

32,401.2

28,091.9

31,226.5

Total Shares Outstanding

6,930.9

7,130.9

7,130.9

7,130.9

7,130.9

7,130.9

Weighted Avg. Shares Outstanding

6,930.9

6,964.3

7,130.9

7,130.9

7,130.9

7,130.9

Weighted Avg. Shares Outstanding Dil

6,930.9

6,964.3

7,130.9

7,130.9

7,130.9

7,130.9

EPS

3.5

4.1

4.2

4.5

3.9

4.4

EPS Diluted

3.5

4.1

4.2

4.5

3.9

4.4

EBITDA

44,824.1

45,826.0

45,660.0

46,123.4

43,899.1

42,342.4