China Vanke Co., Ltd.

China Vanke Co., Ltd.

000002.SZ
China Vanke Co., Ltd.CN flagShenzhen Stock Exchange
3.07
CNY
-0.02
- -
36.55BMarket Cap
China Vanke Co., Ltd.
000002.SZ
(Shenzhen Stock Exchange)

Recent

price

3.07

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
FRC
4.6
6.56
9.37
12.27
13.29
17.7
21.73
21.99
26.97
32.84
36.54
39
43.53
39.44
28.92
19.64
14.14
Revenue per Share
0.66
0.88
1.14
1.37
1.43
1.64
1.9
2.54
3.06
3.47
3.62
1.94
1.96
1.03
-4.17
-7.45
-6.06
Basic EPS, GAAP
0.18
0.29
0.32
-0.05
3.62
1.27
3.38
7.24
2.51
3.52
4.01
-0.47
-0.87
-0.37
-0.06
-0.35
-0.12
Free Cash Flow per Basic Share
0.31
0.48
0.52
0.73
0.97
0.97
1.15
1.44
2.17
2.29
2.38
2.31
2.04
1.87
1.12
1.06
0.54
Dividend per Share
2.22
2.74
3.42
4.32
4.82
5.76
6.53
7.99
9.31
9.52
9.59
8.99
9.47
8.94
4.73
-2.73
-3.23
Book Value per Share
4.91
6.16
7.4
9.5
10.43
12.22
14.48
16.75
20.88
23.66
29.96
32.6
33.58
32.74
27.39
18.74
18.07
Tangible Book Value per Share
11,035
10,937
11,010
11,035
11,011
11,048
11,065
11,044
11,037
11,202
11,468
11,610
11,576
11,808
11,865
11,887
11,904
Basic Weighted Avg Shares
50,714
71,783
103,116
135,419
146,388
195,549
240,477
242,897
297,679
367,894
419,112
452,798
503,838
465,739
343,176
233,433
168,301
Sales/Revenue/Turnover
21.87
21.79
20.31
17.88
15.19
15.61
15.3
19.75
23.26
21.56
17.6
11.94
10.21
7.26
-0.21
-0.6
0.96
Operating Margin (%)
117
137
183
179
549
716
1,149
1,929
2,922
6,306
6,985
8,063
9,300
9,081
8,722
10,354
- -
Depreciation Expense
7,283
9,625
12,551
15,119
15,745
18,119
21,023
28,052
33,773
38,872
41,516
22,524
22,689
12,163
-49,478
-88,556
-72,193
Net Income, GAAP
25.97
26.61
25.66
24.67
23.62
23.23
27.78
27.24
26.96
27.97
25.58
27.1
28.23
31.37
- -
- -
- -
Effective Tax Rate (%)
14.36
13.41
12.17
11.16
10.76
9.27
8.74
11.55
11.35
10.57
9.91
4.97
4.5
2.61
-14.42
-37.94
-42.9
Profit Margin (%)
75,870
81,922
102,940
113,125
119,152
126,963
141,297
170,197
171,603
166,379
229,894
288,822
337,555
328,475
198,450
132,176
122,238
Working Capital
30,612
26,822
36,036
44,082
46,149
52,844
85,514
128,352
190,654
185,243
200,203
231,652
271,655
277,280
219,892
182,878
173,114
LT Debt
54,586
67,833
82,138
105,439
115,894
136,310
161,677
186,674
235,621
270,579
349,844
392,773
405,637
402,934
338,855
235,860
228,062
Total Equity
8.94
10.1
11.1
10.57
9.02
11.35
10.16
10.14
11.05
10.35
8.84
5.73
4.96
2.99
- -
- -
- -
Return on Invested Capital (%)
9.24
9.66
9.64
9.31
8.84
7.08
7.17
7.51
6.15
6.33
6.1
2.36
2.06
1.29
- -
- -
- -
Return on Capital (%)
32.9
35.39
37.13
35.4
31.26
31.06
30.94
34.97
35.37
37.12
38.32
21.02
21.21
11.3
-61.23
- -
-173.04
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
ST Debt
- -
162,982
167,602
LT Borrowings
- -
168,481
159,773
LT Finance Leases
- -
14,396
13,341
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
- -
11,931
11,931
Market Capitalization
81,201
54,802
47,498

Working Capital

FRC

in mil. unless spec.
Sep'25
Dec'25
Mar'26
Total Current Assets
- -
697,374
679,339
Cash, Cash Equivalents & STI
- -
67,309
60,560
Accounts Receivable, Net
- -
9,519
10,642
Inventories
- -
373,738
365,660
Total Current Liabilities
- -
565,198
557,101
Payables & Accruals
- -
- -
- -
ST Debt
- -
162,982
167,602
Deferred Revenue
- -
- -
- -

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
7.3%
-6.28%
-30.39%
Free Cash Flow
58.87%
62.77%
481.19%
Net Income, GAAP
-42.75%
-103.85%
78.98%
Sales/Revenue/Turnover
3.75%
-9.31%
-31.98%
Total Cash Common Dividend
4.19%
-13.03%
-5.43%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
61,594
81,185
77,116
123,282
343,176
2025
37,995
67,329
- -
72,044
233,433
2026
28,928
- -
- -
- -
- -

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-0.03
- -
- -
- -
-4.17
2025
-0.53
- -
- -
- -
-7.45
2026
-0.5
- -
- -
- -
- -

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.27
- -
- -
- -
1.12
2025
0.31
- -
- -
- -
1.06
2026
0.11
- -
- -
- -
- -
Business
China Vanke Co., Ltd. China Vanke Co., Ltd. (000002.SZ) operates as a leading city and town developer and service provider in China, focusing on real estate development, property management, and diversified urban services. The company develops and sells residential properties, primarily small and medium-sized units under 144 square meters targeting mainstream customers, alongside commercial auxiliary facilities including retail and office spaces that account for approximately 10% and 3.6% of sales respectively; it provides comprehensive property services through Vanke Property Services, covering residential property service, commercial property service, developers pre-service, community asset service, digital technology service, and community life service across 94 cities in China including Hong Kong with over 640 million square meters under contract; VX Logistic Properties offers high-standard warehouses and cold-chain logistics in 44 cities with over 10 million square meters of leasable area; Port Apartments delivers long-term rental housing with over 110,000 units in 33 cities for young urban professionals; and additional segments include hotel and ski resorts such as Jilin Vanke Songhua Lake, Beijing Shijinglong, and Beijing Xishan, education through over 41 schools and kindergartens plus Meisha camps, and urban infrastructure. Founded in 1984 and headquartered in Vanke Center, Shenzhen, Guangdong province, China Vanke Co., Ltd. concentrates operations on China's three major economic circles and key Midwest cities, with expansions into overseas markets including New York, San Francisco, London, Singapore, and Kuala Lumpur; its largest shareholder, Shenzhen Metro Group Co., Ltd., supports the Railway + Property model and mixed ownership structure. Recent developments include ongoing liquidity support from Shenzhen Metro, with cumulative shareholder loans reaching RMB29.13 billion by late 2025 at favorable rates below market levels to facilitate debt repayments amid sector challenges; multiple financing injections in 2025 such as RMB4.2 billion in February, RMB6.249 billion in July, and additional tranches totaling over RMB22 billion including extensions and collateral arrangements; strategic cooperation in August 2025 with Shenzhen Metro and KONE Elevators for industrial chain integration; expansion of Port Apartments with 7,608 new rooms acquired and 10,089 unveiled in the third quarter of 2025; new financing and refinancing of RMB26.5 billion from institutions at a 3.44% comprehensive cost; limited land acquisitions and capital expenditure focused on cash preservation with no 2025 cash dividend; and expectation of a RMB10-12 billion net loss for the first half of 2025 alongside sales of 5.389 million square meters, reflecting adaptations to persistent property market weakness through asset disposals, refinancing, and state-backed stabilization efforts.