China Union Holdings Ltd.

000036.SZ

000036.SZChina Union Holdings Ltd.

Shenzhen

3.05

CNY

+0.19

(+6.64%)

0.06EPS

50.83P/E

4.24BMarket Cap

Aug 29Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

China Union Holdings Ltd.

000036.SZ

(Shenzhen)

Recent

price

3.05

P/E

ratio

50.83

div

yld

0.98%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 09/15

Stock

S&P500

-23.56

26.76

-31.77

25.48

-30.68

87.24

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
0.09	1.31	0.76	0.35	0.24	0.13	0.14	0.27	1.46	2.68	2.92	2.13	1.82	1.25	1.56	0.42	0.24	Revenue per Share
-0.28	0.19	0.16	0.05	0.04	0.05	0.02	0.05	0.91	0.91	0.85	0.55	0.37	0.27	0.29	0.06	0.04	Basic EPS, GAAP
0.06	0.65	0.71	-0.3	-0.12	-0.19	-1.23	0.07	1.41	-0.17	2.33	1	-0.36	-0.24	1.5	-0.69	- -	Free Cash Flow per Basic Share
0.05	0.02	0.03	0.02	0.03	0.04	0.04	0.14	0.11	0.26	0.6	0.53	0.49	0.3	0.11	0.06	0.04	Dividend per Share
0.61	0.81	0.97	1.01	1.05	1.11	1.13	1.16	1.99	2.58	3.64	2.83	2.8	2.81	3	3.31	2.22	Book Value per Share
0.96	1.18	1.48	1.56	1.65	1.72	1.7	1.78	2.7	3.42	4.76	3.8	3.91	3.99	4.16	4.56	2.91	Tangible Book Value per Share
1,461	1,461	1,461	1,460	1,461	1,461	1,460	1,502	1,486	1,483	1,141	1,486	1,490	1,505	1,503	1,360	2,043	Basic Weighted Avg Shares
128	1,920	1,115	507	348	193	205	409	2,172	3,972	3,335	3,169	2,705	1,882	2,344	565	487	Sales/Revenue/Turnover
-24.63	35.55	35.22	24.81	24.41	8.8	2.79	27.64	40.55	39.76	37.35	37.9	37.09	33.47	33.77	10.64	17.51	Operating Margin (%)
27	31	30	35	39	36	35	37	36	51	60	51	51	54	55	55	- -	Depreciation Expense
-403	281	231	69	59	80	34	69	1,349	1,343	969	818	551	406	436	82	88	Net Income, GAAP
- -	29.55	27.95	27.03	26.16	11.47	46.59	22.05	24.44	14.32	27.67	27.02	21.95	25.17	23.99	5.87	13.88	Effective Tax Rate (%)
-313.45	14.66	20.69	13.7	16.95	41.44	16.75	16.94	62.09	33.82	29.05	25.8	20.38	21.59	18.59	14.44	18.02	Profit Margin (%)
1,304	1,520	1,950	1,927	2,334	2,008	2,674	3,661	2,401	3,651	4,425	5,213	5,322	4,799	4,697	4,814	4,016	Working Capital
392	440	240	290	550	190	1,032	1,950	350	597	1,175	1,907	1,978	1,346	587	537	537	LT Debt
1,422	1,743	2,175	2,299	2,431	2,536	2,493	2,683	4,025	5,083	5,440	5,646	5,825	6,012	6,260	6,205	5,951	Total Equity
- -	18.46	10.54	3.52	2.21	0.47	0.09	2	12.36	23.08	13.33	11.32	9.78	6.03	8.1	0.8	1.09	Return on Invested Capital (%)
- -	6.87	7.99	2.48	1.88	2.29	1.55	1.49	28.76	26.85	16.14	11.66	5.22	4.71	5.09	1.59	1.45	Return on Capital (%)
-36.62	27.1	17.82	4.8	3.91	5.06	2.1	4.09	57.36	39.53	24.27	19.55	13.15	9.68	9.98	1.81	1.95	Return on Common Equity (%)

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	50.22%	-20.28%	-75.89%
Net Income, GAAP	171.37%	-29.7%	-81.27%
Free Cash Flow	-1.24%	-214.15%	-141.66%
Total Cash Common Dividend	31.31%	-28.56%	-50.67%
Total Equity	10.27%	2.68%	-0.88%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Business: China Union Holdings Ltd. engages in the development, operation, management, and brokerage of real estate properties. The company was founded in 1989 and is based in Shenzhen, China.

	Dec'23	Mar'24	Jun'24
Total Current Assets	6,431	5,433	5,225
Accounts Receivable, Net	7	8	9
Cash, Cash Equivalents & STI	3,303	2,305	2,261
Inventories	2,987	2,986	2,864
Total Current Liabilities	1,616	1,221	1,209
Payables & Accruals	- -	- -	- -
ST Debt	94	50	50
Deferred Revenue	- -	- -	- -

	Dec'23	Mar'24	Jun'24
ST Debt	94	50	50
LT Borrowings	537	537	537
LT Finance Leases	- -	- -	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	1,484	1,484	1,484
Market Capitalization	5,779	5,905	6,620

Year	Q1	Q2	Q3	Q4	FY
2022	202	156	143	1,842	2,344
2023	169	127	119	150	565
2024	105	113	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	0.01	- -	- -	- -	0.11
2023	0.01	- -	- -	- -	0.06
2024	- -	- -	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	0.02	- -	- -	- -	0.29
2023	0.02	- -	- -	- -	0.06
2024	0.01	- -	- -	- -	- -

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
0.09	1.31	0.76	0.35	0.24	0.13	0.14	0.27	1.46	2.68	2.92	2.13	1.82	1.25	1.56	0.42	0.24	Revenue per Share
-0.28	0.19	0.16	0.05	0.04	0.05	0.02	0.05	0.91	0.91	0.85	0.55	0.37	0.27	0.29	0.06	0.04	Basic EPS, GAAP
0.06	0.65	0.71	-0.3	-0.12	-0.19	-1.23	0.07	1.41	-0.17	2.33	1	-0.36	-0.24	1.5	-0.69	- -	Free Cash Flow per Basic Share
0.05	0.02	0.03	0.02	0.03	0.04	0.04	0.14	0.11	0.26	0.6	0.53	0.49	0.3	0.11	0.06	0.04	Dividend per Share
0.61	0.81	0.97	1.01	1.05	1.11	1.13	1.16	1.99	2.58	3.64	2.83	2.8	2.81	3	3.31	2.22	Book Value per Share
0.96	1.18	1.48	1.56	1.65	1.72	1.7	1.78	2.7	3.42	4.76	3.8	3.91	3.99	4.16	4.56	2.91	Tangible Book Value per Share
1,461	1,461	1,461	1,460	1,461	1,461	1,460	1,502	1,486	1,483	1,141	1,486	1,490	1,505	1,503	1,360	2,043	Basic Weighted Avg Shares
128	1,920	1,115	507	348	193	205	409	2,172	3,972	3,335	3,169	2,705	1,882	2,344	565	487	Sales/Revenue/Turnover
-24.63	35.55	35.22	24.81	24.41	8.8	2.79	27.64	40.55	39.76	37.35	37.9	37.09	33.47	33.77	10.64	17.51	Operating Margin (%)
27	31	30	35	39	36	35	37	36	51	60	51	51	54	55	55	- -	Depreciation Expense
-403	281	231	69	59	80	34	69	1,349	1,343	969	818	551	406	436	82	88	Net Income, GAAP
- -	29.55	27.95	27.03	26.16	11.47	46.59	22.05	24.44	14.32	27.67	27.02	21.95	25.17	23.99	5.87	13.88	Effective Tax Rate (%)
-313.45	14.66	20.69	13.7	16.95	41.44	16.75	16.94	62.09	33.82	29.05	25.8	20.38	21.59	18.59	14.44	18.02	Profit Margin (%)
1,304	1,520	1,950	1,927	2,334	2,008	2,674	3,661	2,401	3,651	4,425	5,213	5,322	4,799	4,697	4,814	4,016	Working Capital
392	440	240	290	550	190	1,032	1,950	350	597	1,175	1,907	1,978	1,346	587	537	537	LT Debt
1,422	1,743	2,175	2,299	2,431	2,536	2,493	2,683	4,025	5,083	5,440	5,646	5,825	6,012	6,260	6,205	5,951	Total Equity
- -	18.46	10.54	3.52	2.21	0.47	0.09	2	12.36	23.08	13.33	11.32	9.78	6.03	8.1	0.8	1.09	Return on Invested Capital (%)
- -	6.87	7.99	2.48	1.88	2.29	1.55	1.49	28.76	26.85	16.14	11.66	5.22	4.71	5.09	1.59	1.45	Return on Capital (%)
-36.62	27.1	17.82	4.8	3.91	5.06	2.1	4.09	57.36	39.53	24.27	19.55	13.15	9.68	9.98	1.81	1.95	Return on Common Equity (%)

China Union Holdings Ltd.

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year