Shunfa Hengye Corporation

000631.SZ

000631.SZShunfa Hengye Corporation

Shenzhen

2.21

CNY

- -

0.14EPS

15.79P/E

5.17BMarket Cap

May 14Next 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

Shunfa Hengye Corporation

000631.SZ

(Shenzhen)

Recent

price

2.21

P/E

ratio

15.79

div

yld

4.52%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 09/17

Stock

S&P500

-22.46

26.87

-41.07

27.51

-23.00

87.04

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
1.1	0.74	0.88	1	1.28	1.29	2.27	1.59	1.59	2.71	1.11	0.68	0.27	0.11	0.13	1.01	1.59	Revenue per Share
0.19	0.13	0.2	0.24	0.27	0.28	0.27	0.15	0.16	0.31	0.42	0.25	0.11	0.04	0.07	0.15	0.22	Basic EPS, GAAP
0.05	0.46	-1.08	0.2	0.46	-0.44	-0.17	1.46	1.44	0.8	0.59	0.15	-0.73	0.63	0.19	0.02	-0.03	Free Cash Flow per Basic Share
0.05	0.04	0.05	0.07	0.1	0.27	0.21	0.2	0.1	0.16	0.37	0.26	0.04	0.02	- -	0.27	- -	Dividend per Share
0.01	0.48	0.69	0.91	1.13	1.18	1.41	1.5	1.7	1.75	1.86	1.9	2.02	2.08	2.22	2.13	3.14	Book Value per Share
0.51	0.59	0.81	1.05	1.3	1.38	1.63	1.73	2.45	2.48	2.65	2.69	2.72	2.63	2.68	2.69	4.01	Tangible Book Value per Share
2,154	2,196	2,142	2,165	2,161	2,179	2,163	2,179	2,289	2,468	2,447	2,434	2,418	2,389	2,313	2,209	1,432	Basic Weighted Avg Shares
2,367	1,616	1,885	2,157	2,766	2,808	4,907	3,474	3,635	6,682	2,716	1,649	650	272	307	2,237	2,278	Sales/Revenue/Turnover
12.91	26.74	31.77	33.5	30.76	27.99	22.72	12.3	11.05	13.86	36.11	31.21	37.53	20.55	30.23	15.41	14.65	Operating Margin (%)
5	6	6	5	5	6	6	18	19	21	20	21	42	42	41	42	- -	Depreciation Expense
416	286	424	522	584	610	585	327	366	765	1,028	608	266	96	162	331	310	Net Income, GAAP
17.38	33.71	29.76	24.42	27.67	18.52	25.49	26.37	27.26	22.4	19.09	20.21	28.04	25.14	24.49	24.95	25.49	Effective Tax Rate (%)
17.57	17.7	22.48	24.22	21.12	21.72	11.91	9.41	10.08	11.45	37.84	36.9	40.94	35.13	52.71	14.81	13.59	Profit Margin (%)
1,137	2,166	3,658	3,022	3,665	3,771	4,571	3,669	6,705	6,936	7,704	5,866	5,813	5,511	5,384	5,111	4,901	Working Capital
350	1,130	2,140	1,020	1,181	1,006	1,715	1,448	2,819	2,722	2,677	238	239	156	20	- -	- -	LT Debt
1,101	1,309	1,750	2,269	2,813	3,007	3,529	3,763	5,611	6,112	6,478	6,547	6,588	6,302	6,207	5,945	5,753	Total Equity
35.61	14.42	13.23	12.95	13.88	11.51	11.25	4.39	3.92	8.14	8.64	5	2.51	0.62	1.09	4.2	4.32	Return on Invested Capital (%)
481.79	19.48	14.26	13.11	14.09	12.06	9.4	5.18	6.97	12.83	14.82	10.31	5.19	1.89	3.02	6.51	6.58	Return on Capital (%)
- -	53.81	33.57	30.28	26.49	24.32	20.79	10.34	10.23	18.66	23.2	13.26	5.59	1.94	3.2	6.74	6.82	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	55.76%	96.6%	628.07%
Net Income, GAAP	11.99%	2.58%	104.6%
Free Cash Flow	-207.64%	-201.66%	-88.16%
Total Cash Common Dividend	677.33%	1,329.77%	6,902.9%
Total Equity	7.96%	-1.68%	-4.21%

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: Shunfa Hengye Corporation engages in real estate development and operation business. The company primarily develops residential real estate projects. It also provides property services. The company was formerly known as Zhejiang Wanxiang Real Estate Development Co., Ltd. The company was founded in 1997 and is based in Xiaoshan, China.

	Dec'23	Mar'24	Jun'24
Total Current Assets	5,956	6,161	6,157
Accounts Receivable, Net	45	53	54
Cash, Cash Equivalents & STI	4,925	5,144	5,209
Inventories	819	787	758
Total Current Liabilities	844	1,038	1,256
Payables & Accruals	- -	- -	- -
ST Debt	20	- -	- -
Deferred Revenue	- -	- -	- -

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
1.1	0.74	0.88	1	1.28	1.29	2.27	1.59	1.59	2.71	1.11	0.68	0.27	0.11	0.13	1.01	1.59	Revenue per Share
0.19	0.13	0.2	0.24	0.27	0.28	0.27	0.15	0.16	0.31	0.42	0.25	0.11	0.04	0.07	0.15	0.22	Basic EPS, GAAP
0.05	0.46	-1.08	0.2	0.46	-0.44	-0.17	1.46	1.44	0.8	0.59	0.15	-0.73	0.63	0.19	0.02	-0.03	Free Cash Flow per Basic Share
0.05	0.04	0.05	0.07	0.1	0.27	0.21	0.2	0.1	0.16	0.37	0.26	0.04	0.02	- -	0.27	- -	Dividend per Share
0.01	0.48	0.69	0.91	1.13	1.18	1.41	1.5	1.7	1.75	1.86	1.9	2.02	2.08	2.22	2.13	3.14	Book Value per Share
0.51	0.59	0.81	1.05	1.3	1.38	1.63	1.73	2.45	2.48	2.65	2.69	2.72	2.63	2.68	2.69	4.01	Tangible Book Value per Share
2,154	2,196	2,142	2,165	2,161	2,179	2,163	2,179	2,289	2,468	2,447	2,434	2,418	2,389	2,313	2,209	1,432	Basic Weighted Avg Shares
2,367	1,616	1,885	2,157	2,766	2,808	4,907	3,474	3,635	6,682	2,716	1,649	650	272	307	2,237	2,278	Sales/Revenue/Turnover
12.91	26.74	31.77	33.5	30.76	27.99	22.72	12.3	11.05	13.86	36.11	31.21	37.53	20.55	30.23	15.41	14.65	Operating Margin (%)
5	6	6	5	5	6	6	18	19	21	20	21	42	42	41	42	- -	Depreciation Expense
416	286	424	522	584	610	585	327	366	765	1,028	608	266	96	162	331	310	Net Income, GAAP
17.38	33.71	29.76	24.42	27.67	18.52	25.49	26.37	27.26	22.4	19.09	20.21	28.04	25.14	24.49	24.95	25.49	Effective Tax Rate (%)
17.57	17.7	22.48	24.22	21.12	21.72	11.91	9.41	10.08	11.45	37.84	36.9	40.94	35.13	52.71	14.81	13.59	Profit Margin (%)
1,137	2,166	3,658	3,022	3,665	3,771	4,571	3,669	6,705	6,936	7,704	5,866	5,813	5,511	5,384	5,111	4,901	Working Capital
350	1,130	2,140	1,020	1,181	1,006	1,715	1,448	2,819	2,722	2,677	238	239	156	20	- -	- -	LT Debt
1,101	1,309	1,750	2,269	2,813	3,007	3,529	3,763	5,611	6,112	6,478	6,547	6,588	6,302	6,207	5,945	5,753	Total Equity
35.61	14.42	13.23	12.95	13.88	11.51	11.25	4.39	3.92	8.14	8.64	5	2.51	0.62	1.09	4.2	4.32	Return on Invested Capital (%)
481.79	19.48	14.26	13.11	14.09	12.06	9.4	5.18	6.97	12.83	14.82	10.31	5.19	1.89	3.02	6.51	6.58	Return on Capital (%)
- -	53.81	33.57	30.28	26.49	24.32	20.79	10.34	10.23	18.66	23.2	13.26	5.59	1.94	3.2	6.74	6.82	Return on Common Equity (%)

Shunfa Hengye Corporation

Growth Rates

(avg. rate of change)

Working Capital

Capital Structure

Quarterly Dividends Per Share

Year

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year

Growth Rates

(avg. rate of change)

	Dec'23	Mar'24	Jun'24
ST Debt	20	- -	- -
LT Borrowings	- -	- -	- -
LT Finance Leases	- -	- -	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	2,395	2,395	2,395
Market Capitalization	5,841	3,895	3,208