Yuexiu Property Company Limited (0123.HK) Bundle
Dive into a data-driven look at Yuexiu Property (0123.HK): first-half 2025 revenue jumped to RMB 47.57 billion (up 34.6% YoY) and TTM revenue hit RMB 98.63 billion (+18.17% YoY), yet profitability shows stress with H1 net income at RMB 684.83 million and a compressed net profit margin of 2.88%; the balance sheet reveals material leverage-total debt of RMB 104.64 billion and a debt-to-equity ratio of 1.89-while liquidity metrics (current ratio 1.62, quick ratio 0.51) and operating cash flow trends (OCF/net income 0.10) raise funding questions; valuation contrasts low P/B of 0.15 with a forward P/E of 11.64 and an attractive dividend yield of 7.24%, and growth catalysts include 51% of annual contracted sales achieved in H1 and strategic land acquisitions in Guangzhou, Shanghai and Chengdu-read on for the full breakdown of these figures, risks and opportunities.
Yuexiu Property Company Limited (0123.HK) - Revenue Analysis
Yuexiu Property reported strong top-line momentum into 2025, driven by higher property sales and targeted land acquisitions in major cities. Key headline figures:- H1 2025 revenue: RMB 47.57 billion (up 34.6% YoY vs H1 2024)
- TTM revenue to 30 Jun 2025: RMB 98.63 billion (up 18.17% YoY)
- Full-year 2024 revenue: RMB 86.40 billion (up 7.70% YoY vs 2023)
- Revenue per employee: ~RMB 6.50 million (15,180 employees)
- Market capitalization: ~HKD 17.75 billion; P/S ratio: 0.16
| Period | Revenue (RMB) | YoY Change |
|---|---|---|
| H1 2025 | 47,570,000,000 | +34.6% |
| TTM to 30 Jun 2025 | 98,630,000,000 | +18.17% |
| Full-year 2024 | 86,400,000,000 | +7.70% |
| Revenue per employee (2025) | 6,500,000 | - |
| Market cap / P/S (approx.) | HKD 17,750,000,000 / 0.16 | - |
- Primary drivers: elevated property sales volumes and strategic land acquisitions in core city markets.
- Operational implication: higher average selling prices and improved sales mix boosted recognized revenue.
- Investor lens: low P/S of 0.16 signals market valuation below peers relative to sales; examine margin and cashflow trends for context.
Yuexiu Property Company Limited (0123.HK) - Profitability Metrics
Yuexiu Property's first-half 2025 results show clear compression in profitability driven by sectoral cost increases and pricing pressure. Key headline figures for H1 2025 and trailing twelve months (TTM) are summarized below.- Net income (H1 2025): RMB 684.83 million (down 25.21% YoY)
- Net profit margin (H1 2025): 2.88% (down 44.40% YoY)
- EBITDA (H1 2025): RMB 1.57 billion (down 8.36% YoY)
- TTM EBITDA: RMB 4.78 billion; TTM EBITDA margin: ~4.9%
- Return on equity (ROE): 1.73%
- Return on assets (ROA): 0.72%
| Metric | H1 2025 | Change YoY | TTM |
|---|---|---|---|
| Net Income | RMB 684.83M | -25.21% | - |
| Net Profit Margin | 2.88% | -44.40% (ppt drop YoY) | - |
| EBITDA | RMB 1.57B | -8.36% | RMB 4.78B |
| EBITDA Margin | - | - | ~4.9% |
| ROE | 1.73% | - | - |
| ROA | 0.72% | - | - |
- Primary drivers: increased input and financing costs, downward pricing pressure in the mainland China property market, and margin compression across projects.
- Implications: low single-digit ROE/ROA and thin EBITDA margins highlight limited cushion for earnings volatility and sensitivity to cost or revenue shocks.
- Investor focus areas: margin recovery initiatives, cost control, project mix (commercial vs residential), and balance-sheet leverage management.
Yuexiu Property Company Limited (0123.HK) - Debt vs. Equity Structure
Yuexiu Property's capital structure as of June 30, 2025 shows substantial leverage, with liabilities and debt dominating the balance sheet and a relatively small equity cushion.- Total assets: RMB 383.67 billion
- Total liabilities: RMB 272.44 billion
- Total equity: RMB 56.67 billion
- Total debt (interest-bearing): RMB 104.64 billion
- Cash and cash equivalents: RMB 42.37 billion
- Net cash position: RMB -62.27 billion (cash minus total debt)
- Debt-to-equity ratio: 1.89
- Equity ratio (equity / total assets): 13.5%
| Metric | Amount (RMB billion) | Comment |
|---|---|---|
| Total Assets | 383.67 | Base for leverage and equity ratio |
| Total Liabilities | 272.44 | Includes interest-bearing and non-interest liabilities |
| Total Equity | 56.67 | Equity cushion for creditors |
| Total Debt | 104.64 | Interest-bearing borrowings and bonds |
| Cash & Cash Equivalents | 42.37 | Available liquidity |
| Net Cash / (Debt) | -62.27 | Negative indicates net borrowings exceed cash |
| Debt-to-Equity Ratio | 1.89 | High leverage |
| Equity Ratio | 13.5% | Shareholders' claim on assets |
- High leverage (debt-to-equity 1.89) increases sensitivity to interest rate moves and property market cycles.
- Negative net cash of RMB 62.27 billion signals reliance on refinancing, asset disposals, or operating cash flow to meet obligations.
- Equity ratio of 13.5% indicates limited equity buffer versus assets; downside property valuation pressure could erode equity faster.
- Maintaining liquidity and managing maturities of the RMB 104.64 billion debt stock will be critical for near-term financial stability.
Yuexiu Property Company Limited (0123.HK) - Liquidity and Solvency
Yuexiu Property presents a mixed short-term liquidity profile alongside generally adequate solvency metrics. The company's current ratio of 1.62 indicates it has sufficient current assets to cover current liabilities, while a quick ratio of 0.51 signals reliance on inventory or less-liquid assets to meet near-term obligations. Interest coverage of 4.75 shows operating income covers interest expense nearly fivefold, and cash-generation metrics display divergent signals: operating cash flow lags reported net income, but free cash flow closely tracks profits.- Current ratio: 1.62 - adequate short-term liquidity cushion
- Quick ratio: 0.51 - potential near-term liquidity stress without converting inventories/assets
- Interest coverage ratio: 4.75 - reasonable ability to service interest, though not excessive
- Operating cash flow / Net income: 0.10 - operating cash significantly lower than accounting profits
- Free cash flow / Net income: 0.98 - strong conversion of profits into free cash flow
- Operational liquidity is supported by net cash inflow from operations and a reduced borrowing interest rate
| Metric | Value | Interpretation |
|---|---|---|
| Current ratio | 1.62 | Can meet short-term liabilities with a buffer |
| Quick ratio | 0.51 | Less than 1 - depends on inventory or receivables for liquidity |
| Interest coverage ratio | 4.75 | EBIT covers interest ~4.75x |
| Operating cash flow / Net income | 0.10 | OCF substantially below net income - timing or non-cash items affecting conversion |
| Free cash flow / Net income | 0.98 | Almost full conversion of net income to free cash flow |
| Operational liquidity drivers | Net cash inflow from operations; reduced borrowing interest rate | Supports debt service and cash profile improvement |
Yuexiu Property Company Limited (0123.HK) - Valuation Analysis
Yuexiu Property's current valuation profile presents a mix of attractive income characteristics and stretched multiples on some operating metrics, offering investors distinct signals about market expectations, asset backing, and near-term earnings visibility.- Market capitalization: HKD 18.40 billion
- Enterprise value (EV): HKD 146.10 billion
- Dividend per share (annual): HKD 0.33
- Dividend yield: 7.24%
- Beta: 0.29 (low volatility vs. market)
| Valuation Metric | Value | Interpretation |
|---|---|---|
| Trailing 12-month P/E | 29.03 | Relatively high trailing earnings multiple - market priced-in weaker recent earnings or one-off items |
| Forward P/E | 11.64 | Significantly lower than TTM P/E - suggests expected earnings recovery or analyst upgrades |
| Price-to-Book (P/B) | 0.15 | Trading well below book value - implies deep discount to reported net assets |
| EV/EBITDA | 19.30 | Elevated relative to typical property peers - signals pricey enterprise valuation vs. operational cash profits |
| EV/Free Cash Flow (EV/FCF) | 6.82 | Moderate valuation vs. free cash generation - attractive if FCF is sustainable |
- High dividend yield (7.24%) combined with a low P/B (0.15) can indicate strong shareholder income support while the market discounts asset values.
- The gap between TTM P/E (29.03) and forward P/E (11.64) highlights either expected normalization of earnings or one-off impairments dragging trailing results.
- EV far exceeds market cap (HKD 146.10B EV vs. HKD 18.40B market cap), reflecting substantial net debt or minority interests on the balance sheet-important when assessing takeover or refinancing risk.
| Market Cap | HKD 18.40 billion |
| Enterprise Value | HKD 146.10 billion |
| TTM P/E | 29.03 |
| Forward P/E | 11.64 |
| P/B | 0.15 |
| EV/EBITDA | 19.30 |
| EV/FCF | 6.82 |
| Dividend per share | HKD 0.33 |
| Dividend yield | 7.24% |
| Beta | 0.29 |
Yuexiu Property Company Limited (0123.HK) - Risk Factors
Yuexiu Property Company Limited (0123.HK) exhibits a financial profile that highlights several material risks for investors, driven by leverage, weakening profitability and constrained liquidity. Key quantified indicators underscore the company's vulnerability to market shifts and operational pressures in the property sector.| Metric | Value | Implication |
|---|---|---|
| Debt-to-Equity Ratio | 1.89 | High leverage - elevated interest and refinancing exposure |
| Net Profit Margin | 2.88% | Declined profitability - limited earnings buffer |
| Quick Ratio | 0.51 | Short-term liquidity below 1 - may need to liquidate inventory or access credit |
| Operating Cash Flow / Net Income | 0.10 | Operating cash conversion weak - reported earnings not matched by cash generation |
| Leverage Sensitivity | High | Exposed to rising rates and cyclical real estate demand |
- Leverage risk: Debt-to-equity of 1.89 signals significant reliance on borrowed capital; adverse rate moves or refinancing stress could materially impact solvency and return on equity.
- Profitability pressure: Net profit margin fallen to 2.88%, reflecting rising input costs and pricing pressures in the property market that compress margins and reduce resilience to shocks.
- Liquidity constraint: Quick ratio at 0.51 points to potential difficulty covering near-term liabilities without selling inventory or securing external funding.
- Cash flow mismatch: Operating cash flow to net income ratio of 0.10 indicates earnings are not being converted to cash at parity, increasing reliance on financing to support operations and debt servicing.
- Market sensitivity: High leverage combined with a softer property pricing environment magnifies downside risk from slower property sales, discounting, or extended sales cycles.
Yuexiu Property Company Limited (0123.HK) - Growth Opportunities
Yuexiu Property Company Limited (0123.HK) demonstrated tangible momentum in early 2025, achieving 51% of its full-year contracted sales target in H1 2025 and expanding strategic land holdings across major Chinese cities. Its integrated business model-covering land acquisition, development, asset management and cultural/residential projects-positions the company to capture value across the property lifecycle and reduce exposure to single-cycle volatility.- H1 2025 contracted sales progress: 51% of full-year target achieved, signalling strong early-year sales conversion.
- Land bank expansion: targeted acquisitions in Guangzhou, Shanghai and Chengdu with emphasis on residential and cultural developments to diversify revenue mix and enhance long-term NPV.
- Integrated platform advantage: development, property management, and investment property operations create multiple, diversified cash-flow streams.
| Metric | Value | Notes |
|---|---|---|
| Market Capitalization | HKD 18.40 billion | Equity market value as reported |
| Enterprise Value (EV) | HKD 146.10 billion | Includes net debt and minority interests |
| Dividend per Share (DPS) | HKD 0.33 | Latest declared dividend |
| Dividend Yield | 7.24% | At current share price |
| Stock Beta | 0.29 | Lower volatility vs. market benchmark |
| H1 2025 Contracted Sales Progress | 51% | Portends achievable full-year delivery if pacing maintained |
- Key growth levers:
- New land in tier-1/2 cities (Guangzhou, Shanghai, Chengdu) focused on higher-margin residential and cultural projects.
- High dividend yield attracts income-oriented investors while signaling free-cash-flow confidence.
- Low beta (0.29) provides downside cushioning in volatile markets, improving defensive appeal.
- Operational resilience:
- Integrated model smooths cash flow: sales revenue, recurring rental/asset-management income and disposal gains from project development.
- Geographic diversification across core urban markets reduces concentration risk.
- Potential constraints:
- Large EV relative to market cap (EV HKD 146.10bn vs. market cap HKD 18.40bn) implies leverage and capital structure sensitivity; monitoring net-debt metrics is necessary.
- Execution risk on newly acquired land and presale conversion rates will determine NAV accretion.
Yuexiu Property Company Limited (0123.HK) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.