1. China Stocks

  2. •

    Finance

  3. •

    Real estate development
Shui On Land Ltd.

Shui On Land Ltd.

0.05
EUR
+0.00
(+2.97%)
556.90MMarket Cap
Mar 25Next Earn
Shui On Land Ltd.
STU:OL5
(Stuttgart Stock Exchange)

Recent

price

0.05

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
CNY
0.88
1.5
0.76
1.31
1.28
0.81
2.2
2.3
3.09
1.29
0.57
2.18
1.94
1.22
1.02
4.67
- -
Revenue per Share
0.51
0.61
0.32
0.33
0.29
0.17
0.19
0.28
0.28
0.29
-0.05
0.23
0.13
0.1
0.02
-2.03
- -
Basic EPS, GAAP
-1.23
-0.03
-0.42
0.22
-0.87
-0.16
1.33
0.46
1.41
-0.45
1.14
1.26
0.5
0.14
0.08
0.44
- -
Free Cash Flow per Basic Share
0.04
0.06
0.03
0.05
0.07
0.08
0.04
0.05
0.09
0.11
0.08
0.03
0.1
0.09
0.05
0.31
- -
Dividend per Share
4.39
4.94
5.31
4.91
5.47
5.12
5.21
5.42
5.51
5.64
5.29
5.46
4.88
4.85
4.8
4.55
4.55
Book Value per Share
4.39
4.85
5.21
4.83
5.45
5.1
5.21
5.42
5.51
5.64
5.29
5.46
4.88
4.85
4.8
4.55
4.55
Tangible Book Value per Share
5,524
5,655
6,350
7,491
8,002
8,002
8,002
8,018
8,043
8,044
8,044
8,044
8,035
8,009
8,009
876
872
Basic Weighted Avg Shares
4,879
8,484
4,821
9,828
10,249
6,472
17,600
18,451
24,841
10,392
4,597
17,555
15,565
9,752
8,173
4,093
- -
Sales/Revenue/Turnover
29.08
33.89
23.9
20.74
21.61
10.38
28.07
36.59
24.14
43.72
40.72
34.3
35.19
40.16
47.85
28.73
- -
Operating Margin (%)
66
67
176
192
161
126
141
108
98
119
131
135
124
119
90
80
- -
Depreciation Expense
2,809
3,428
2,048
2,439
2,313
1,339
1,537
2,242
2,277
2,317
-422
1,870
1,022
810
180
-1,782
- -
Net Income, GAAP
31.07
34.03
36.66
43.37
43.75
56.78
61.68
62.82
45.35
33.98
- -
61.07
56.71
48.24
74.26
- -
- -
Effective Tax Rate (%)
57.57
40.41
42.48
24.82
22.57
20.69
8.73
12.15
9.17
22.3
-9.18
10.65
6.57
8.31
2.2
-43.54
- -
Profit Margin (%)
16,015
10,350
13,139
18,479
19,353
18,407
17,768
21,310
3,515
13,384
1,030
2,989
382
1,516
7,975
1,507
1,507
Working Capital
16,601
18,792
26,723
31,381
36,562
35,214
34,666
26,322
19,760
31,968
23,670
25,503
27,583
25,795
27,616
26,665
26,665
LT Debt
26,028
29,471
37,268
42,174
44,922
46,118
46,256
49,175
47,219
49,307
46,733
49,178
44,401
44,149
42,669
38,230
38,230
Total Equity
2.63
3.84
1.29
1.68
1.64
0.45
2.1
2.77
3.88
3.57
- -
2.57
2.66
2.33
1.47
- -
- -
Return on Invested Capital (%)
6.71
5.87
3.09
3.15
3.08
1.62
2.02
3.06
2.98
3.37
- -
2.32
1.51
1.57
0.03
- -
- -
Return on Capital (%)
12.11
12.99
6.55
6.61
5.57
3.16
3.71
5.24
5.17
5.15
-0.96
4.32
2.46
2.08
0.47
-4.75
- -
Return on Common Equity (%)

Capital Structure

CNY

•

in mil. unless spec.
Dec'24
Jun'25
Dec'25
ST Debt
9,234
6,565
6,897
LT Borrowings
27,524
25,430
26,619
LT Finance Leases
92
48
46
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
8,010
8,010
8,010
Market Capitalization
4,686
4,835
4,575

Working Capital

CNY

•

in mil. unless spec.
Dec'24
Jun'25
Dec'25
Total Current Assets
25,688
16,495
16,001
Cash, Cash Equivalents & STI
2,871
3,882
2,245
Accounts Receivable, Net
714
675
607
Inventories
3,511
3,846
3,697
Total Current Liabilities
17,713
14,108
14,494
Payables & Accruals
- -
- -
- -
ST Debt
9,234
6,565
6,897
Deferred Revenue
- -
- -
- -

Growth Rates

CNY

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-1.7%
-3.76%
-10.4%
Free Cash Flow
-148.79%
-40.94%
-36.75%
Net Income, GAAP
-183.12%
-355.4%
-1,090%
Sales/Revenue/Turnover
26.46%
33.42%
-49.92%
Total Cash Common Dividend
14.66%
18.25%
-36.64%

Semi-annual Revenue

CNY

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
9,752
2024
- -
- -
8,173
2025
- -
- -
4,093

Semi-annual Earnings Per Share

CNY

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
0.1
2024
- -
- -
0.02
2025
- -
- -
-2.03

Semi-annual Dividends Per Share

CNY

•

in mil. unless spec.

Year

H1
H2
FY
2023
- -
- -
0.09
2024
- -
- -
0.05
2025
- -
- -
0.31
Similar Companies
DLF Limited (NSE:DLF)
Opendoor Technologies Inc (NASDAQ:OPEN)
Samolet (MOEX:SMLT)
Alarko Holding A.S. (BIST:ALARK)
Godrej Properties Limited (NSE:GODREJPROP)
Lodha Developers Ltd. (NSE:LODHA)
Business
Shui On Land Limited (SOLLF) is a leading urban solutions provider principally engaged in property development, property investment and management across China, with a focus on sustainable premium urban communities through urban regeneration, master planning and cultural preservation. The company develops and sells residential properties including high-end brands such as Lakeville and Riverville townhouses, high-rises and urban retreat communities; commercial properties encompassing retail, office spaces, hotels and mixed-use developments like Ruihong Tiandi, Panlong Tiandi and Shanghai Taipingqiao projects; leases premium office and mall spaces through its flagship portfolio including Shanghai Xintiandi, Shui On Plaza, The Hub, CPIC Xintiandi Commercial Centre and Ruihong Corporate Avenue; and provides property management, construction, interior fitting-out, renovation, maintenance and real estate asset management services. Incorporated in 2004 and headquartered in Shanghai, China, Shui On Land operates in top-tier cities including Shanghai, Wuhan, Chongqing, Foshan and Nanjing, with a landbank of 7.8 million sq.m. as of June 2025 and a wholly-owned subsidiary, Shui On Xintiandi, managing 2.8 million sq.m. of commercial properties valued at RMB98.1 billion. Recent developments include forming a 30/70 joint venture with Tian An China Investments Limited in June 2025 to acquire a 50% equity interest in the Yong Xin Li project east of Shanghai Xintiandi, strengthening its Greater Xintiandi presence; transferring its Foshan project companies to Qingdao Ruijian Private Equity Investment Fund in June 2025 for net proceeds of RMB683 million while retaining 57.63% partnership interests; restructuring KIC Shanghai ownership via a limited partnership in December 2024; launching pre-sales of Lakeville VI townhouses in Shanghai with full subscription; and achieving sustainability recognitions such as CDP 2024 Climate Change A-list status and LEED Platinum certifications for multiple properties.