China Wuyi Co., Ltd.

000797.SZ

000797.SZChina Wuyi Co., Ltd. CN flag

Shenzhen Stock Exchange

2.75

CNY

- -

-0.04EPS

-68.75P/E

4.32BMarket Cap

May 22Next 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

CNE000000SD2

Return %

Stock

S&P500

10.89

10.59

-9.84

63.55

-31.76

94.73

Use logarithmic scale

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	1.78	1.83	1.6	2.01	1.65	2.68	2.73	2.99	3.51	5.51	4.66	6.03	4.31	4.3
Basic EPS, GAAP	0.07	0.08	0.09	0.11	0.14	0.16	0.17	0.21	0.17	0.03	0.02	0.02	0.02	-0.04
Free Cash Flow per Basic Share	0.23	-0.83	-0.13	-0.54	0.77	-1.4	-0.86	-0.96	0.89	0.37	0.36	0.78	-0.04	-0.01
Dividend per Share	0.15	0.13	0.17	0.28	0.23	0.22	0.22	0.28	0.43	0.35	0.29	0.3	0.28	0.27
Book Value per Share	0.53	0.61	0.67	0.82	0.82	1.14	1.27	1.57	1.75	1.81	1.82	1.81	1.81	1.79
Tangible Book Value per Share	0.99	1.28	1.28	1.1	1.45	3.47	3.22	3.31	3.46	3.48	3.54	3.57	3.76	3.73
Basic Weighted Avg Shares	1,329	1,305	1,325	1,201	1,558	1,559	1,785	1,745	1,660	1,572	1,569	1,573	1,574	1,569
Sales/Revenue/Turnover	2,361	2,386	2,124	2,409	2,571	4,172	4,868	5,226	5,820	8,667	7,315	9,487	6,789	6,753
Operating Margin (%)	15.49	15.5	13.65	19.21	8.38	14.7	12.46	12.94	17.85	7.12	10.26	15.91	10.25	9.19
Depreciation Expense	38	73	86	76	85	117	194	216	118	113	123	108	99	- -
Net Income, GAAP	98	104	114	127	220	250	305	359	287	54	30	39	25	-69
Effective Tax Rate (%)	39.74	50.46	34.68	14.25	35.51	33.57	33.1	36.79	28.79	59.65	62.25	49.8	64.51	81.37
Profit Margin (%)	4.16	4.36	5.35	5.27	8.54	5.99	6.27	6.87	4.92	0.62	0.42	0.41	0.37	-1.03
Working Capital	2,172	2,547	2,471	3,162	4,216	7,766	6,894	6,579	8,518	7,071	7,704	8,060	9,092	9,279
LT Debt	1,269	1,354	1,455	2,623	2,564	3,391	2,633	2,306	4,363	3,220	3,679	3,922	4,602	4,847
Total Equity	1,604	1,692	1,723	1,383	2,326	5,505	5,834	5,907	5,894	5,610	5,699	5,754	6,068	5,995
Return on Invested Capital (%)	5.55	3.96	3.49	5.71	1.88	4.32	3.44	3.21	4.83	1.64	1.89	4.83	1.45	0.65
Return on Capital (%)	3.33	3.46	3.73	4.43	4.39	4.34	2.47	3.83	1.28	-0.02	-0.11	-2.41	-0.6	-1.31
Return on Common Equity (%)	14.78	13.93	13.53	13.56	19.38	16.36	15.1	14.35	10.18	1.87	1.07	1.37	0.88	-2.44

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	15.24%	9.19%	-28.44%
Net Income, GAAP	-1.41%	-30.48%	-35.83%
Free Cash Flow	-54.51%	-47.99%	-105.42%
Total Cash Common Dividend	9.03%	0.2%	-6.29%
Total Equity	19.53%	0.59%	5.44%

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: Ping Chen
Full Time Employees: 5,353
Sector: Real Estate
Industry: Real Estate - Development
Address: The Land Plaza Fuzhou People's Republic of China 350001
IPO Date: Jul 15, 1997
Website: chinawuyi.com.cn
Similar Companies: Minmetals Land Limited (0230.HK)
Deyaar Development PJSC (DEYAAR.AE)
Property Perfect Public Company Limited (PF-R.BK)
PT Pollux Properties Indonesia Tbk (POLL.JK)
Sime Darby Property Berhad (SIMEF)
Charn Issara Development Public Company Limited (CI.BK)
Business: China Wuyi Co., Ltd., together with its subsidiaries, engages in the real estate investment and development, international engineering general contracting, and international trade businesses. It also constructs roads and bridges, airports, schools, hospitals, sports stadiums, municipal works, housing construction, and industrial construction; and offers property services. The company was founded in 1988 and is based in Fuzhou, China.

	Sep'24	Dec'24	Mar'25
ST Debt	4,351	4,746	5,049
LT Borrowings	4,803	4,598	4,845
LT Finance Leases	5	4	2
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	1,571	1,571	1,571
Market Capitalization	5,300	4,356	4,473

	Sep'24	Dec'24	Mar'25
Total Current Assets	22,192	22,433	22,866
Accounts Receivable, Net	997	1,329	1,350
Cash, Cash Equivalents & STI	2,911	3,335	3,434
Inventories	15,615	15,228	15,357
Total Current Liabilities	12,948	13,341	13,588
Payables & Accruals	- -	- -	- -
ST Debt	4,351	4,746	5,049
Deferred Revenue	- -	- -	- -

	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	TTM
Revenue per Share	1.78	1.83	1.6	2.01	1.65	2.68	2.73	2.99	3.51	5.51	4.66	6.03	4.31	4.3
Basic EPS, GAAP	0.07	0.08	0.09	0.11	0.14	0.16	0.17	0.21	0.17	0.03	0.02	0.02	0.02	-0.04
Free Cash Flow per Basic Share	0.23	-0.83	-0.13	-0.54	0.77	-1.4	-0.86	-0.96	0.89	0.37	0.36	0.78	-0.04	-0.01
Dividend per Share	0.15	0.13	0.17	0.28	0.23	0.22	0.22	0.28	0.43	0.35	0.29	0.3	0.28	0.27
Book Value per Share	0.53	0.61	0.67	0.82	0.82	1.14	1.27	1.57	1.75	1.81	1.82	1.81	1.81	1.79
Tangible Book Value per Share	0.99	1.28	1.28	1.1	1.45	3.47	3.22	3.31	3.46	3.48	3.54	3.57	3.76	3.73
Basic Weighted Avg Shares	1,329	1,305	1,325	1,201	1,558	1,559	1,785	1,745	1,660	1,572	1,569	1,573	1,574	1,569
Sales/Revenue/Turnover	2,361	2,386	2,124	2,409	2,571	4,172	4,868	5,226	5,820	8,667	7,315	9,487	6,789	6,753
Operating Margin (%)	15.49	15.5	13.65	19.21	8.38	14.7	12.46	12.94	17.85	7.12	10.26	15.91	10.25	9.19
Depreciation Expense	38	73	86	76	85	117	194	216	118	113	123	108	99	- -
Net Income, GAAP	98	104	114	127	220	250	305	359	287	54	30	39	25	-69
Effective Tax Rate (%)	39.74	50.46	34.68	14.25	35.51	33.57	33.1	36.79	28.79	59.65	62.25	49.8	64.51	81.37
Profit Margin (%)	4.16	4.36	5.35	5.27	8.54	5.99	6.27	6.87	4.92	0.62	0.42	0.41	0.37	-1.03
Working Capital	2,172	2,547	2,471	3,162	4,216	7,766	6,894	6,579	8,518	7,071	7,704	8,060	9,092	9,279
LT Debt	1,269	1,354	1,455	2,623	2,564	3,391	2,633	2,306	4,363	3,220	3,679	3,922	4,602	4,847
Total Equity	1,604	1,692	1,723	1,383	2,326	5,505	5,834	5,907	5,894	5,610	5,699	5,754	6,068	5,995
Return on Invested Capital (%)	5.55	3.96	3.49	5.71	1.88	4.32	3.44	3.21	4.83	1.64	1.89	4.83	1.45	0.65
Return on Capital (%)	3.33	3.46	3.73	4.43	4.39	4.34	2.47	3.83	1.28	-0.02	-0.11	-2.41	-0.6	-1.31
Return on Common Equity (%)	14.78	13.93	13.53	13.56	19.38	16.36	15.1	14.35	10.18	1.87	1.07	1.37	0.88	-2.44

Year	Q1	Q2	Q3	Q4	FY
2023	617	877	2,888	5,104	9,487
2024	897	2,394	1,451	2,047	6,789
2025	862	- -	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2023	-0.06	- -	- -	- -	0.02
2024	0.03	- -	- -	- -	0.02
2025	-0.03	- -	- -	- -	- -

China Wuyi Co., Ltd.

Growth Rates

(avg. rate of change)

Company Description

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year

Quarterly Dividends Per Share

Year