5i5j Holding Group Co., Ltd.

000560.SZ

000560.SZ5i5j Holding Group Co., Ltd.

Shenzhen

2.45

CNY

+0.07

(+2.94%)

-0.33EPS

-7.42P/E

5.77BMarket Cap

Oct 25Next 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

ISIN

CNE000000636

Return %

Stock

S&P500

-17.79

25.87

-31.12

25.85

-48.08

86.66

Use logarithmic scale

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	2.89	5.15	3.26	2.93	1.11	1.26	0.87	4.6	4.83	2.18	5.13	4.96	5.13	4.95
Basic EPS, GAAP	0.15	0.19	0.14	0.13	0.03	0.05	0.05	0.27	0.36	0.07	0.07	-0.13	-0.36	-0.33
Free Cash Flow per Basic Share	-0.09	-0.51	-0.17	-0.19	-0.05	-0.08	-0.18	0.05	0.28	0.36	0.56	1.7	1.86	-0.12
Dividend per Share	0.13	0.16	0.22	0.24	0.05	0.03	0.07	0.08	0.17	0.09	0.1	0.08	0.06	0.06
Book Value per Share	1.23	1.42	1.52	1.58	1.57	1.26	1.59	1.59	1.87	1.02	2.03	1.87	1.51	1.52
Tangible Book Value per Share	1.89	2.07	2.22	2.26	3.12	2.16	1.41	1.53	1.75	0.93	1.86	1.85	1.59	1.61
Basic Weighted Avg Shares	538	538	549	560	1,203	1,522	1,522	2,325	2,320	4,388	2,334	2,355	2,356	2,350
Sales/Revenue/Turnover	1,556	2,769	1,791	1,640	1,338	1,917	1,319	10,692	11,211	9,575	11,963	11,673	12,092	11,642
Operating Margin (%)	6.94	10.2	9.87	9.83	2.65	5.74	12.24	11.23	11.95	7.87	-1.03	-3.47	-7.22	-7.74
Depreciation Expense	24	24	23	21	34	26	46	131	132	128	2,684	4,854	5,124	- -
Net Income, GAAP	83	103	75	71	31	79	73	631	827	312	166	-310	-848	-770
Effective Tax Rate (%)	26.13	25.77	23.5	13.76	- -	22.02	18.3	30.06	28.1	32.78	43.47	- -	- -	172.76
Profit Margin (%)	5.33	3.73	4.19	4.33	2.3	4.13	5.53	5.9	7.38	3.26	1.39	-2.65	-7.02	-6.61
Working Capital	-229	212	484	91	1,942	2,131	629	1,172	1,661	1,084	-2,612	-3,732	-4,768	-4,281
LT Debt	705	816	1,062	722	394	1,108	1,270	334	463	1,720	5,875	5,224	5,649	6,279
Total Equity	1,025	1,118	1,225	1,272	3,766	3,799	8,040	9,499	10,349	10,384	10,711	10,391	9,557	9,586
Return on Invested Capital (%)	4.07	9.54	5.16	4.97	- -	1.8	1.67	7.18	7.24	3.39	-0.32	- -	- -	- -
Return on Capital (%)	7.56	6.02	5.9	6.45	- -	3.97	3.62	12.43	13.88	5.14	3.55	- -	- -	569.13
Return on Common Equity (%)	13.59	14.47	9.36	8.27	2.22	4.16	3.37	20.66	20.62	7.08	3.61	-6.79	-21.34	-19.41

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	71.24%	3.27%	3.58%
Net Income, GAAP	66.2%	-38.14%	173.91%
Free Cash Flow	85.02%	157.8%	9.59%
Total Cash Common Dividend	14.84%	7.61%	-20.39%
Total Equity	33.2%	0.28%	-8.03%

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.

Company Description

CEO: Mr. Yong Xie
Full Time Employees: 33,370
Sector: Real Estate
Industry: Real Estate - Services
Address: Building 8, No. 36, Chuangyuan Road Beijing People's Republic of China 100012
IPO Date: Invalid Date
Website: 000560.5i5j.com
Business: 5i5j Holding Group Co., Ltd. provides real estate brokerage services in China and internationally. The company offers also offers residential asset management, commercial asset management, and post-house derivative services. The company was formerly known as Kunming Sinobright (Group) Co., Ltd. and changed its name to 5i5j Holding Group Co., Ltd. in April 2018. 5i5j Holding Group Co., Ltd. was founded in 1959 and is headquartered in Beijing, China.

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	TTM
Revenue per Share	2.89	5.15	3.26	2.93	1.11	1.26	0.87	4.6	4.83	2.18	5.13	4.96	5.13	4.95
Basic EPS, GAAP	0.15	0.19	0.14	0.13	0.03	0.05	0.05	0.27	0.36	0.07	0.07	-0.13	-0.36	-0.33
Free Cash Flow per Basic Share	-0.09	-0.51	-0.17	-0.19	-0.05	-0.08	-0.18	0.05	0.28	0.36	0.56	1.7	1.86	-0.12
Dividend per Share	0.13	0.16	0.22	0.24	0.05	0.03	0.07	0.08	0.17	0.09	0.1	0.08	0.06	0.06
Book Value per Share	1.23	1.42	1.52	1.58	1.57	1.26	1.59	1.59	1.87	1.02	2.03	1.87	1.51	1.52
Tangible Book Value per Share	1.89	2.07	2.22	2.26	3.12	2.16	1.41	1.53	1.75	0.93	1.86	1.85	1.59	1.61
Basic Weighted Avg Shares	538	538	549	560	1,203	1,522	1,522	2,325	2,320	4,388	2,334	2,355	2,356	2,350
Sales/Revenue/Turnover	1,556	2,769	1,791	1,640	1,338	1,917	1,319	10,692	11,211	9,575	11,963	11,673	12,092	11,642
Operating Margin (%)	6.94	10.2	9.87	9.83	2.65	5.74	12.24	11.23	11.95	7.87	-1.03	-3.47	-7.22	-7.74
Depreciation Expense	24	24	23	21	34	26	46	131	132	128	2,684	4,854	5,124	- -
Net Income, GAAP	83	103	75	71	31	79	73	631	827	312	166	-310	-848	-770
Effective Tax Rate (%)	26.13	25.77	23.5	13.76	- -	22.02	18.3	30.06	28.1	32.78	43.47	- -	- -	172.76
Profit Margin (%)	5.33	3.73	4.19	4.33	2.3	4.13	5.53	5.9	7.38	3.26	1.39	-2.65	-7.02	-6.61
Working Capital	-229	212	484	91	1,942	2,131	629	1,172	1,661	1,084	-2,612	-3,732	-4,768	-4,281
LT Debt	705	816	1,062	722	394	1,108	1,270	334	463	1,720	5,875	5,224	5,649	6,279
Total Equity	1,025	1,118	1,225	1,272	3,766	3,799	8,040	9,499	10,349	10,384	10,711	10,391	9,557	9,586
Return on Invested Capital (%)	4.07	9.54	5.16	4.97	- -	1.8	1.67	7.18	7.24	3.39	-0.32	- -	- -	- -
Return on Capital (%)	7.56	6.02	5.9	6.45	- -	3.97	3.62	12.43	13.88	5.14	3.55	- -	- -	569.13
Return on Common Equity (%)	13.59	14.47	9.36	8.27	2.22	4.16	3.37	20.66	20.62	7.08	3.61	-6.79	-21.34	-19.41

Year	Q1	Q2	Q3	Q4	FY
2022	3,479	2,603	2,803	2,788	11,673
2023	3,149	3,115	2,808	3,019	12,092
2024	2,753	3,062	- -	- -	- -

	Dec'23	Mar'24	Jun'24
Total Current Assets	11,801	11,090	11,605
Accounts Receivable, Net	585	545	472
Cash, Cash Equivalents & STI	3,899	3,614	3,744
Inventories	456	459	427
Total Current Liabilities	16,569	15,900	15,886
Payables & Accruals	- -	- -	- -
ST Debt	11,434	10,767	11,062
Deferred Revenue	- -	- -	- -

	Dec'23	Mar'24	Jun'24
ST Debt	11,434	10,767	11,062
LT Borrowings	1,058	1,082	1,053
LT Finance Leases	4,591	4,855	5,227
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	2,356	2,356	2,356
Market Capitalization	5,294	4,911	5,217

Year	Q1	Q2	Q3	Q4	FY
2022	-0.1	- -	- -	- -	-0.13
2023	0.02	- -	- -	- -	-0.36
2024	0.01	- -	- -	- -	- -

5i5j Holding Group Co., Ltd.

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Quarterly Dividends Per Share

Year

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year

Working Capital

Capital Structure