Lander Sports Development Co., Ltd.

000558.SZ

000558.SZLander Sports Development Co., Ltd.

Shenzhen

2.28

CNY

+0.04

(+1.79%)

0.04EPS

57.00P/E

2.94BMarket Cap

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

Lander Sports Development Co., Ltd.

000558.SZ

(Shenzhen)

Recent

price

2.28

P/E

ratio

div

yld

- -

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 09/17

Stock

S&P500

-22.71

26.87

-24.75

27.51

-40.78

87.04

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
0.91	1.19	1.94	1.05	1.25	2.24	3.46	1.98	2.94	0.93	0.57	0.11	0.12	0.11	0.21	0.2	0.2	Revenue per Share
0.11	0.14	0.18	0.07	0.07	0.07	0.04	-0.28	0.02	0.02	-0.05	0.02	-0.06	-0.07	-0.01	0.04	0.06	Basic EPS, GAAP
0.01	-0.05	-0.32	-0.47	0.32	0.81	-0.14	-0.04	0.21	-0.23	0.13	-0.18	-0.08	-0.04	0.11	- -	-0.09	Free Cash Flow per Basic Share
0.05	0.04	0.17	0.26	0.24	0.34	0.13	0.1	0.05	0.03	0.04	0.04	0.03	0.03	0.02	0.02	0.02	Dividend per Share
0.49	0.62	0.74	0.77	0.81	0.87	1.01	0.55	0.57	0.84	0.92	0.89	0.91	0.77	0.82	0.84	0.84	Book Value per Share
0.5	0.68	0.91	1.04	1.17	1.11	1.59	1.06	1.05	0.92	1	0.94	0.97	0.82	1.27	0.98	0.99	Tangible Book Value per Share
952	945	939	945	943	937	1,075	1,280	1,292	1,425	1,222	1,301	1,195	1,289	1,288	1,289	1,291	Basic Weighted Avg Shares
862	1,122	1,824	993	1,176	2,097	3,717	2,528	3,800	1,324	702	138	140	141	269	255	259	Sales/Revenue/Turnover
19.25	18.5	12.71	8.69	3.08	5.87	5.03	-1.68	1.9	1.86	14.28	-49.85	-23.58	-40	4.06	-0.16	4.43	Operating Margin (%)
7	7	8	9	9	9	13	20	28	36	42	43	42	44	84	71	- -	Depreciation Expense
105	130	169	62	63	69	43	-358	25	29	-61	26	-72	-94	-17	56	71	Net Income, GAAP
31.04	30.35	29.55	27.31	17.7	39.62	39.43	- -	51.57	46.31	- -	16.56	- -	- -	704.47	8.93	7.09	Effective Tax Rate (%)
12.13	11.61	9.27	6.2	5.35	3.28	1.16	-14.18	0.66	2.15	-8.7	18.88	-51.22	-66.95	-6.27	22.02	27.57	Profit Margin (%)
498	725	1,361	1,505	1,503	1,292	1,782	1,213	772	175	98	308	268	-86	92	17	-2	Working Capital
306	395	606	638	853	807	653	696	454	456	523	519	531	473	468	381	367	LT Debt
514	672	887	1,010	1,138	1,066	1,749	1,355	1,377	1,385	1,350	1,285	1,219	1,116	1,653	1,272	1,287	Total Equity
11.3	11.52	9.27	2.65	1.09	2.69	4.09	- -	1.64	0.63	- -	-2.57	- -	- -	-3.26	-0.02	0.63	Return on Invested Capital (%)
10.41	9.87	10.95	4.01	3.42	3.93	-1.09	- -	1.21	1.88	- -	2.82	- -	- -	-12.52	4.18	5.25	Return on Capital (%)
25.41	24.67	26.43	8.68	8.44	8.71	4.53	-40.04	3.5	2.97	-5.27	2.28	-6.41	-9.09	-1.65	5.24	7.02	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	-0.87%	1.55%	-5.17%
Net Income, GAAP	-238.11%	-200.38%	-433.04%
Free Cash Flow	-201.5%	-166.36%	-97.77%
Total Cash Common Dividend	-20.03%	-13.32%	-16.52%
Total Equity	4.78%	1.33%	-23.06%

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: Lander Sports Development Co. Ltd. develops, constructs, and manages sporting facilities in Mainland China and internationally. The company's sports facilities include public fitness centers, city sports and leisure squares, city sports and leisure stadiums, city single sports venues, city fitness clubs, and city community sports convenience stores. It also offers sports financing and financial services, such as leasing of sports assets; and sports-related property and personal insurance products, as well as online lottery products. In addition, the company organizes sports events and tournaments, including football, basketball, and winter sports; operates sports clubs, and training and coaching facilities; provides sports media services; and develops technology platforms for domestic venue reservations, social news and information on sporting events, and sports recruitment. The company was formerly known as Lander Real Estate Co., Ltd. and changed its name to Lander Sports Development Co. Ltd. in August 2015. Lander Sports Development Co. Ltd. was founded in 1995 and is based in Hangzhou, China.

	Dec'23	Mar'24	Jun'24
ST Debt	68	68	75
LT Borrowings	354	351	337
LT Finance Leases	28	29	29
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	1,289	1,289	1,289
Market Capitalization	3,779	3,331	2,763

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
0.91	1.19	1.94	1.05	1.25	2.24	3.46	1.98	2.94	0.93	0.57	0.11	0.12	0.11	0.21	0.2	0.2	Revenue per Share
0.11	0.14	0.18	0.07	0.07	0.07	0.04	-0.28	0.02	0.02	-0.05	0.02	-0.06	-0.07	-0.01	0.04	0.06	Basic EPS, GAAP
0.01	-0.05	-0.32	-0.47	0.32	0.81	-0.14	-0.04	0.21	-0.23	0.13	-0.18	-0.08	-0.04	0.11	- -	-0.09	Free Cash Flow per Basic Share
0.05	0.04	0.17	0.26	0.24	0.34	0.13	0.1	0.05	0.03	0.04	0.04	0.03	0.03	0.02	0.02	0.02	Dividend per Share
0.49	0.62	0.74	0.77	0.81	0.87	1.01	0.55	0.57	0.84	0.92	0.89	0.91	0.77	0.82	0.84	0.84	Book Value per Share
0.5	0.68	0.91	1.04	1.17	1.11	1.59	1.06	1.05	0.92	1	0.94	0.97	0.82	1.27	0.98	0.99	Tangible Book Value per Share
952	945	939	945	943	937	1,075	1,280	1,292	1,425	1,222	1,301	1,195	1,289	1,288	1,289	1,291	Basic Weighted Avg Shares
862	1,122	1,824	993	1,176	2,097	3,717	2,528	3,800	1,324	702	138	140	141	269	255	259	Sales/Revenue/Turnover
19.25	18.5	12.71	8.69	3.08	5.87	5.03	-1.68	1.9	1.86	14.28	-49.85	-23.58	-40	4.06	-0.16	4.43	Operating Margin (%)
7	7	8	9	9	9	13	20	28	36	42	43	42	44	84	71	- -	Depreciation Expense
105	130	169	62	63	69	43	-358	25	29	-61	26	-72	-94	-17	56	71	Net Income, GAAP
31.04	30.35	29.55	27.31	17.7	39.62	39.43	- -	51.57	46.31	- -	16.56	- -	- -	704.47	8.93	7.09	Effective Tax Rate (%)
12.13	11.61	9.27	6.2	5.35	3.28	1.16	-14.18	0.66	2.15	-8.7	18.88	-51.22	-66.95	-6.27	22.02	27.57	Profit Margin (%)
498	725	1,361	1,505	1,503	1,292	1,782	1,213	772	175	98	308	268	-86	92	17	-2	Working Capital
306	395	606	638	853	807	653	696	454	456	523	519	531	473	468	381	367	LT Debt
514	672	887	1,010	1,138	1,066	1,749	1,355	1,377	1,385	1,350	1,285	1,219	1,116	1,653	1,272	1,287	Total Equity
11.3	11.52	9.27	2.65	1.09	2.69	4.09	- -	1.64	0.63	- -	-2.57	- -	- -	-3.26	-0.02	0.63	Return on Invested Capital (%)
10.41	9.87	10.95	4.01	3.42	3.93	-1.09	- -	1.21	1.88	- -	2.82	- -	- -	-12.52	4.18	5.25	Return on Capital (%)
25.41	24.67	26.43	8.68	8.44	8.71	4.53	-40.04	3.5	2.97	-5.27	2.28	-6.41	-9.09	-1.65	5.24	7.02	Return on Common Equity (%)

Lander Sports Development Co., Ltd.

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year

Quarterly Earnings Per Share

Year

	Dec'23	Mar'24	Jun'24
Total Current Assets	358	364	324
Accounts Receivable, Net	35	37	6
Cash, Cash Equivalents & STI	197	199	188
Inventories	32	32	32
Total Current Liabilities	341	315	325
Payables & Accruals	- -	- -	- -
ST Debt	68	68	75
Deferred Revenue	- -	- -	- -