China Resources Land Limited Website

China Resources Land Limited

SEHK-1109

Basic

  • Market Cap

    HK$174.35B

  • EV

    HK$511.09B

  • Shares Out

    7,130.94M

  • Revenue

    CN¥251.14B

  • Employees

    61,658

Margins

  • Gross

    25.15%

  • EBITDA

    19.94%

  • Operating

    19.58%

  • Pre-Tax

    26.45%

  • Net

    12.49%

  • FCF

    18.4%

Returns (5Yr Avg)

  • ROA

    3.42%

  • ROTA

    11.75%

  • ROE

    11.7%

  • ROCE

    10.44%

  • ROIC

    3.65%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$38.95

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    CN¥119.73B

  • Net Debt

    CN¥186.38B

  • Debt/Equity

    0.8

  • EBIT/Interest

    31.18

Growth (CAGR)

  • Rev 3Yr

    11.83%

  • Rev 5Yr

    15.69%

  • Rev 10Yr

    14.51%

  • Dil EPS 3Yr

    1.71%

  • Dil EPS 5Yr

    4.69%

  • Dil EPS 10Yr

    6.77%

  • Rev Fwd 2Yr

    2.77%

  • EBITDA Fwd 2Yr

    6.91%

  • EPS Fwd 2Yr

    4.41%

  • EPS LT Growth Est

    48.4%

Dividends

  • Yield

    —

  • Payout

    32.76%

  • DPS

    CN¥1.44

  • DPS Growth 3Yr

    4.8%

  • DPS Growth 5Yr

    6.35%

  • DPS Growth 10Yr

    13.77%

  • DPS Growth Fwd 2Yr

    4.39%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23

Total Revenues

148,167.2

179,587.3

212,108.4

207,061.1

251,137.1

Total Revenues % Chg.

22.3%

21.2%

18.1%

-2.4%

21.3%

Cost of Goods Sold, Total

92,028.7

124,172.1

154,908.7

152,770.5

187,975.2

Gross Profit

56,138.5

55,415.2

57,199.7

54,290.6

63,161.9

Selling General & Admin Expenses, Total

10,942.1

10,439.2

11,965.4

11,280.3

13,980.5

Other Operating Expenses, Total

10,942.1

10,439.2

11,965.4

11,280.3

13,980.5

Operating Income

45,196.5

44,976.1

45,234.3

43,010.3

49,181.4

Interest Expense, Total

-1,192.2

-1,074.3

-1,230.5

-1,540.6

-1,577.2

Interest And Investment Income

2,168.9

2,170.2

2,602.3

2,284.4

3,072.5

Net Interest Expenses

976.6

1,095.9

1,371.8

743.8

1,495.3

Income (Loss) On Equity Invest.

3,717.7

2,999.6

4,297.1

4,101.4

2,360.2

Currency Exchange Gains (Loss)

-118.1

1,367.9

788.5

-2,186.4

-14.2

Other Non Operating Income (Expenses)

461.5

843.9

862.6

980.6

886.1

EBT, Excl. Unusual Items

50,234.2

51,283.3

52,554.3

46,649.7

53,908.9

Impairment of Goodwill

—

—

—

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

320.2

-12.3

—

828.6

5.6

Gain (Loss) On Sale Of Assets

-141.8

16.8

16.8

1,053.1

1,505.4

Asset Writedown

10,732.4

8,884.3

7,794.6

6,977.9

8,000.8

Other Unusual Items

—

—

—

—

—

—

—

—

—

3,017.2

EBT, Incl. Unusual Items

61,145

60,172

60,365.8

55,509.4

66,437.9

Income Tax Expense

26,682

26,081.8

22,970.4

23,139.6

29,134.1

Earnings From Continuing Operations

34,463

34,090.3

37,395.4

32,369.8

37,303.8

Minority Interest

-5,390.1

-4,059.7

-4,994.1

-4,277.9

-5,938.4

Net Income

29,072.9

30,030.5

32,401.2

28,091.9

31,365.4

Preferred Dividend and Other Adjustments

—

—

—

—

289.2

220.6

—

—

—

Net Income to Common Incl Extra Items

28,783.7

29,810

32,401.2

28,091.9

31,365.4

Net Income to Common Excl. Extra Items

28,783.7

29,810

32,401.2

28,091.9

31,365.4

Total Shares Outstanding

7,130.9

7,130.9

7,130.9

7,130.9

7,130.9

Weighted Avg. Shares Outstanding

6,964.3

7,130.9

7,130.9

7,130.9

7,130.9

Weighted Avg. Shares Outstanding Dil

6,964.3

7,130.9

7,130.9

7,130.9

7,130.9

EPS

4.1

4.2

4.5

3.9

4.4

EPS Diluted

4.1

4.2

4.5

3.9

4.4

EBITDA

45,826

45,660

46,123.4

43,899.1

50,081.9

Effective Tax Rate

43.6%

43.3%

38.1%

41.7%

43.9%