Premium Essay

Newest Analysis Report on Vanke Ltd Co

In: Business and Management

Submitted By arwya
Words 8115
Pages 33
Results Review
March 1, 2013
Jingbian NING
SFC CE Ref: AVT719

Real Estate

RESEARCH
BUY

ningjb@cicc.com.cn

Ziyi YU
Ziyi.yu@cicc.com.cn

Vanke B (200002.SZ)
Sales Top Rmb100bn on Recognition Upside

Financial highlights
(RMB mn) Revenue (+/-) Gross Profit (+/-) Net Profit (+/-) FD EPS (Rmb) (+/-) P/E P/B EV/EBITDA ROE Dividend Yield 2008A 40,992 15% 11,453 6% 4,033 -17% 0.37 36.9 -17% 4.7 2009A 48,881 19% 10,764 -6% 5,330 32% 32% 4.1 0.48 2010A 50,714 4% 15,016 40% 7,283 37% 37% 3.4 0.66 2011E 71,783 42% 20,776 38% 9,625 32% 32% 2.7 0.88 2012E 103,116 44% 26,778 29% 12,551 30% 30% 2.2 1.14 2013E 124,897 21% 31,733 19% 15,299 22% 22% 9.3 1.8 1.39 2013E 143,982 15% 36,535 15% 17,616 15% 15% 8.1 1.5 1.60

2012 EPS hit Rmb1.14, 9.1% better than we expected
In 2012, operating revenue soared 43.7% YoY to Rmb103.1bn, and net profit rose 30.4% YoY to Rmb12.55bn or Rmb1.14/sh, 9.1% better than we had expected, mainly on faster sales recognition. A dividend of Rmb1.80 per ten shares (tax included) was announced.

www.jztzw.net ► Faster sales recognition. Sales increased 43.8% YoY to Rmb101.58bn, and GFA sold surged 60% YoY to 8.99mn sqm, 15.1% better than we expected. But ASP was Rmb11,25/sqm, 中国价值投资网 最多、最好用研究报告服务商 narrowed 2.9% below what we expected, and gross margin
28.6 16.7 20.4 13.3 14.8 10.6 11.3 6.2 22.3 6.7 6.1 12.6% 0.4% 14.3% 0.6% 16.5% 0.8% 18.2% 1.1% 19.7% 1.5% 19.5% 0.4% 18.4% 0.4%

2.9ppt YoY to 26.0%. ► High revenue visibility. Consolidated sales made but not earned were Rmb143.65bn with ASP of Rmb10,602/sqm, slightly lower than in 2011. Healthy financials. At end-2012 the company had net gearing of 23.5%, cash balance of Rmb52.29bn, current liabilities due within one year of Rmb35.56bn and accounts payable from land purchases of Rmb20.99bn. wwwww1 Share information
B-Share 200002.CH HK$15.75 5.71 HK$17.03/8.44 1,315 1,315…...

Similar Documents

Premium Essay

Analysis of Coca Cola Co Ltd

...ANALYSIS OF COCA COLA COMPANY Ltd. Introduction Coca-Cola Company Limited is the world’s largest beverage company as well as the leading producer of soft drinks. The company has spent millions of dollars in the research and development as well as marketing and production in order to create a new unique product to gain the advantages in the so-competitive market. This report is basically focused on how Coca-Cola Company Limited can analyze the market situation and use the best strategies in order to compete with other competitors in the global market. This report will also include the SWOT analysis of the company and the problems the company faced. The strategies used, recommendations and plan implementations will also be examined in this paper. History and Background Coca-Cola Company Ltd. starts from the discovery of Coca-Cola mixture by the Dr. John Pemberton who tried to mix the caramel mixture with carbonated water. In the first few year, he only sold one kind of products, but now is the wold largest producer of non-alcoholic beverages. Coca Cola Company Ltd.. is listed as the most valuable firm in the world. They owned over 300 brands in over 200 countries and serving carbonated soft drink and non-carbonated beverages such as fruit juice, fruit drink, sports drinks, coffees and bottled water. Not only preserving and operating in their existing brand, Coca-Cola Co. also develops new global and local brands to reach, attract and satisfy broader range of consumers...

Words: 2652 - Pages: 11

Premium Essay

Report on Emami Ltd.

...Emami Ltd. Stock Note HDFCSec Scrip Code EMALIMEQNR Industry FMCG CMP (Rs.) 588.9 CMP: Rs. 588.9 March 22, 2013 Recommended Action Buy at CMP & add on dips Averaging Price Band (Rs.) 551-563 Price Target (Rs.) 686 Time Horizon 1-2 quarters Price Chart Background Founded in 1974 & promoted by Mr. R.S. Agarwal & Mr. R. S. Goenka, Emami Ltd., a flagship company of Emami Group, is one of the leading FMCG players engaged in manufacturing & marketing of personal care & healthcare products. With over 300 diverse products, Emami’s portfolio includes trusted power brands like Zandu, Boroplus, Navratna, Fair & Handsome, Mentho Plus, Fast Relief & Sona Chandi Chyawanprash. Triggers We expect Emami’s Net Sales & PAT to grow by 16.9% & 219.7% respectively over FY12-14. Growth momentum could continue in its power brands viz Boroplus, Navratna, Fair & Handsome & Zandu, led by higher A&P spends, distribution expansion and brand extensions. The management aims to grow each of its power brands to Rs 8-10 bn over the next 5 years. Strong R&D & aggressive marketing & distribution would continue to support portfolio expansion, like in the past. The company’s sub-segmentation strategy of launching variants and brand extensions has worked out well. Emami is a market leader in under penetrated segments like Fairness cream, Antiseptic cream and Cold cream market. Robust outlook of personal care market could prove to be beneficial for Emami going forward. Even the cooling oil market......

Words: 8088 - Pages: 33

Premium Essay

Woolworths Ltd Strategic Analysis

...A: Woolworths Ltd Strategic Analysis---------------------------------------------------------------2 SWOT analysis for Woolworths Ltd------------------------------------------------------------------------3 Key Capability Analysis---------------------------------------------------------------------------------------4 Major stakeholder analysis for Woolworths Ltd---------------------------------------------------------5 Assessment of Business Level Strategy---------------------------------------------------------------------6 PART B: Woolworths Ltd Strategic Review--------------------------------------------------------------6 Analysis of Key Strategic Plan Elements-------------------------------------------------------------------6 Stakeholder implication assessment for growing the Multi-channel strategy----------------------7 Stakeholder implication assessment for growing the Cost consciousness strategy----------------8 Strategy Map---------------------------------------------------------------------------------------------------10 Balanced Scorecard-------------------------------------------------------------------------------------------11 Conclusion-------------------------------------------------------------------------------------------------------12 Appendix--------------------------------------------------------------------------------------------------------13 Reference PART A: Woolworths Ltd Strategic Analysis Table 1:......

Words: 2961 - Pages: 12

Premium Essay

Fianacial Analysis of Gail Ltd

...INTRODUCTION Financial analysis is defined as the process of discovering economic facts about an enterprise of a project on the basis of an interpretation of financial data. It also seeks to look at the capital cost, operations cost and operating revenue. It is vital for assessing the performance of the company and hence provides valuable information to the investors and to the company for future references. Financial Analysis is the process of evaluating businesses and other finance-related entities to determine their suitability for investment. Typically, financial analysis is used to analyze whether an entity is stable, solvent, liquid, or profitable enough to be invested in. One of the most common ways of analyzing financial data is to calculate ratios from the data to compare against those of other comparable companies. In Infinancials, financial ratios are categorized according to the financial aspect of the business which the ratio measures: Profitability, Asset Utilization, Capital Structure on a specific tab, Financial Ratios.  Financial analysis allows for comparisons between companies, between industries and also between a single company and its industry average or peer group average. My work concentrates on financial and physical result of the company for a decade. They have been analyze to review its performance over the years and to find the areas in which it is lacking in comparison to other major players in same field. Gail (India) Ltd. Is......

Words: 16792 - Pages: 68

Free Essay

Cytec Industries Pte Ltd V Asia Pulp & Paper Co Ltd

...Cytec Industries Pte Ltd v Asia Pulp & Paper Co Ltd [2009] SGHC 32 Suit No: Suit 161/2007 Decision Date: 09 Feb 2009 Court: High Court Coram: Choo Han Teck J Counsel: Yap Yin Soon and Edmund Tham Weiheng (Allen & Gledhill LLP) for the plaintiff, Adrian Tan and Ho Kheng Lian (Drew & Napier LLC) for the defendant Subject Area / Catchwords Contract Judgment 9 February 2009 Judgment Reserved Choo Han Teck J: Introduction 1 This dispute revolves around the construction and validity of a corporate guarantee. On 18 October 1999, the plaintiff, Cytech Industries Pte Ltd, concluded a Letter of Intent (“LOI”) with APP Chemicals International (Mau) Ltd (“APP Chemicals”). The LOI confirmed APP Chemical’s intent to purchase products from the plaintiff and the plaintiff’s willingness to sell. If the plaintiff proved to be up to mark as a supplier, a Purchase Agreement (“PA”) would then be awarded to it. On 28 February 2000, the defendant Asia Pulp & Paper Company Ltd, the parent company of APP Chemicals, entered into a guarantee with the plaintiff, whereby it undertook to guarantee the payment obligations of APP Chemicals (“the Guarantee”). The Guarantee was backdated to 25 October 1999 and its salient terms are as follow: Preliminary Statements (i) Whereas, at the request of the Guarantor, the Supplier has entered into or will enter into a purchase agreement (such agreement, as amended from time to time, together with all......

Words: 2960 - Pages: 12

Premium Essay

Report for the Eagles Ltd Board of Directors

...Introduction A report for the Eagles Ltd board of directors has been prepared by external consultant. In this report ratio analyses have been used to comment on the performance of the business over two year period (2008 and 2009). Profitability, Liquidity, Efficiency and Gearing ratios have been calculated (See Appendix) and used to reveal and explain the situation in the company. Firstly the importance of each kind of financial ratios is explained. Then each ratio is analysed according to provided information (income statement and balance sheet). Finally recommendation for further actions for Eagles Ltd is given. Limitations • If used incorrectly ratios can be useless and misleading (Elliott, B., and Elliott, J., 2005). • Ratios can highlight the problems that company has, but they can’t explain the reasons of these problems (Atrilll and McLaney, 2008). • Not all ratios are useful to all users. • In this particular case the field in which business operates is unknown. • The cash flow statement wasn’t available to compare money investments and actions taken each year. Profitability ratios Khan and Jain (2007) state that management of the company is interested in operating efficiency and owners expect reasonable returns of their invested funds. Income is crucial for survival and development of any business. (Atrill and McLaney, 2008) Profitability ratios 2008 2009 ROCE 49.3% 29.3% Net profit margin 28.7% 19.2% Gross profit margin 46.3% 41.4% ROCE (return......

Words: 1745 - Pages: 7

Premium Essay

Colourbatch & Compounding Co. Ltd / Case Study

...Colourbatch & Compounding Co. Ltd / Case Study by Dipl.-Kfm. Stefan Felsch Dipl.-Ing. Richard Steiner (MBM) Student Name: Lucas de Oliveira Souza Faia Seminar Tutor: Prof. Dr. Dr. h.c. Michael Kleinaltenkamp Marketing Department WS - 2013/2014 CONTENTS Description page number INTRODUCTION .......................................................................... 2 THEORETICAL BACKGROUND ..................................................... 3 Features of the Extruder................................................ 3 CALCULATION ............................................................................. 5 Scenario Analysis ........................................................... 9 Price Fluctuation ............................................................ 9 RESULTS .................................................................................... 11 Decision Tree ............................................................... 11 FINAL DISCUSSION .................................................................... 13 Strategies ..................................................................... 13 Suggestion ................................................................... 14 1 INTRODUCTION Throughout this marketing essay the Colourbatch & Compounding Co. Ltd. case study presented in class by the students and discussed at the end together with the professor will be presented and analyzed. The Colourbatch & Compounding (C&C) Co. Ltd......

Words: 3159 - Pages: 13

Premium Essay

Platinum Box Ltd. - Case Report

...Contents Executive Summary 2 Issues Identification 2 Environmental and Root Cause Analysis 3 Alternatives and Options 4 Alternative 1 4 Alternative 2 4 Recommendation 5 Implementation 5 Monitor and Control 7 Appendix 9 Appendix 1 – Total Cost Analysis 9 Appendix 2 – Weighted Evaluation 10   Executive Summary Platinum Box Ltd. Is a small design house and printing operation that is well known for their superior graphic designs in the competitive printing industry. They have announced that they are looking to expand their market into the United States, and in order to do so they need to purchase five new presses to meet the goals of expanded production. Jared John, the procurement manager from Platinum Box, is charged with the responsibility of making a recommendation for the new presses. This recommendation is based on the decision of whether or not to single source to the existing supplier, Jabaking Ltd, or to engage in multiple sourcing from two other interested parties, Merakuri and Pnutype Press. This poses as an issue since there is a close personal relationship between the founders of Jabaking and Platinum Box. After conducting a weighted evaluation and total cost analysis of all three suppliers, Pnutype press appears to have the best product in terms of total price, quality, maintenance, and product capability. Choosing to use multiple sourcing would give Platinum an advantage in finding the best product in the market to meet the needs of their......

Words: 1801 - Pages: 8

Premium Essay

Tfs Corporation Ltd Financial Analysis Report

...TFS Corporation Ltd 2013 Financial Analysis Report Executive summary: This report will comment on the profitability, efficiency, market values and the short and long term financial stability of TFS Corporation LTD. The analysis will be conducted using consolidated statements of comprehensive income, financial position, changes in equity, cash flow and historical statistics to provides an analysis and evaluation of the current and prospective profitability, liquidity and financial stability of TFS Corporation LTD. These resources are obtained from the TFS Corporation’s annual reports of 2012 and 2013. Financial ratios and balance sheet comparisons will be used to assist with the evaluation of the company. Methods of analysis will include profitability ratios, efficiency ratios, short and long term solvency ratios and market based ratios, these calculations can be found in the appendix. Results of data analysed show that all ratios are above averages. It has had a very profitable year with high return ratios. It has shown very strong growth in all aspects namely in the net profit and revenue arenas. The only issues TFS Corporation LTD must address are the issues to do with current and total liability, as they have reduced its ability to cope with the short and long term solvency, but regardless the company is still in a very strong position.   Introduction: TFS Corporation LTD is a Western Australian company listed on the......

Words: 1641 - Pages: 7

Premium Essay

Compost Technologies Ltd Analysis

...COMPOST TECHNOLOGIES LTD. (CTL) SMALL BUSINESS MANAGEMENT (MANA451) - SECTION A Presented to Professor Denis Beauchesne John Molson School of Business Prepared by Antoine Chaume (6464998) Tuesday April 14th, 2015 Compost Technologies LTD, later referred as CTL, has been a growing company in the field of organic compost. In the past few years, the company has lost control of what is happening inside and compounding this with external factors they can’t control, you get a very toxic cocktail. CTL is currently going through a very big turmoil and if nothing is done within the next few months, this company is going out of business. There are three main contention points in the company: Financials: * Low margins * Selling and Administrative expenses out of control * Lack of profitability data * Doubtful Accounts receivable, Inventory increasing HR: * Company’s structure – Employees VS Family * Lack of training, no staff meetings * Unskilled labor – Peter’s principle * Difficulty to delegate Strategy: * Long term vision * Strategic repositioning with new technologies and consulting services Analysis Financials: By looking at the financials, one thing we quickly realize is that the company runs on very thin margins. In that sense, a year before things started to really turn sour for the company(1993), they were running at a slim 20.09% gross margin and only 1.53% in net margins. Even if the industry capital......

Words: 1629 - Pages: 7

Premium Essay

Snap Ltd Production Report

...Snap Ltd Supply Chain Management Case Study Name: Institution: Date: Word count: 3516 Reference Style: APA Table of Contents Executive summary3 Introduction5 Report of the Case Study………………………………………………………………………….6 Production department…………………………………………………………………….6 Finance department……………………………………………………………………...7 Human resource department…………………………………………………………..8 Research department…………………………………………………………………..9 Summary………………………………………………………………………………………..13 References……………………………………………………………………………………….15 Executive Summary Snap is well said to be a textile industry that deals in clothes supply in different countries in the world. The company can be said to outdo its competitors in the industry by the use of organizational strategies making it perform differently from other cloth firms. The corporate strategies in use include an increase in general growth, compensation of diversification, product and services diversification and expansion of volume. The strategic plans have helped the company to achieve its goals and objectives as intended. The textile industry has been experiencing stiff competition for the last few decades. Reason being, there have been massive innovations in this field. Many designs are coming up as the old fashions get outdated. That has primarily affected the rate at which textile business has arisen in the market. Snaps clothing industry has its offices located in London as well as England. For some years, the......

Words: 3681 - Pages: 15

Premium Essay

Vanke Valuation

...Vanke(A) Investment Report 10.27.2014 Li Sijin, Su Chang, Xie Jing, Zhang Peng 目录 1. Company introduction 3 2. Industry analysis 3 2.1 Analysis of operating status and profitability 3 2.2 Liquidity analysis 4 2.3 Liability 4 2.4 Amount of currency 5 2.5 ROA 6 2.6 Market Performance 6 3. Finance Analysis and Prediction 6 3.1 Revenue Analysis: 6 3.2 Profitability 7 3.3 Solvency 9 3.4 growth ability 12 3.5 Operating ability 13 3.6 Prediction 14 4. Evaluation 16 4.1 DDM model 16 4.2 FCFEmodel 17 4.3 CAPM model. 19 4.4 IRR model 20 4.5 P/E, P/S, P/B models...........................................................................21 5. Conclusion 22 Company introduction Vanke Ltd, refer to Vanke or Vankegroup( Code:000002) was founded in May 1984. Become the Shenzhen second Real estate industry listed stock in 1991. It's one of the largest professional China real estate enterprises, registered capital, 11 trillion Yuan, employees 31,019.Current business covers the Pearl River Delta, Yangtze River Delta, the three central Bohai city economic circle and the central and western regions, a total 53 large and medium-sized cities. In the past three years, the average annual residential sales scale in more than 60,000 sets, in 2011 the company achieved sales area of 10,750,000 square meters, sales amount of 121.5 trillion Yuan, is China's first ultra Billion real estate company; In 2012 sales of more than140 trillion, sales scale consistently......

Words: 5666 - Pages: 23

Premium Essay

William Scott and Co. Ltd. Case

...Subject: Labour Relations Assignment - William Scott and Co. Ltd. Case 1. Summarize the key FACTS in point form * Wm. Scott & Company Ltd, a poultry-processing company, is the employer * Canadian Food and Allied Workers Union is the griever * The union requested the Board to review an arbitration made under collective agreement between the company and member of union * The award is the dismissal of Margaret Martelli on September 4, 1975 * She called a newspaper and reported that employees were never asked to do overtime to keep up with the poultry meat that was backing up * She also mentioned that the company had many inefficiencies and mentioned the time women were wasting arguing everyday over irrelevant things as the use of a hose * The company deemed these reports were false and unfounded and Margaret knew that * Margaret was dismissed before this event, but was reinstated in April 1975 after an arbitration board substituted the dismissal with a year of suspension * The Arbitration Board found her comments to be unwarranted, and found she was justly dismissed and did not substitute the company’s decision as done before * The union appealed the decision to the BC Labour Relations Board * The Board denies application under section 108 * After the Board considered the facts involved in Margaret’s dismissal, it considered her suspension as a disciplinary action, where a second opportunity was given, but since the......

Words: 266 - Pages: 2

Premium Essay

Report of General Pharmaceuticals Ltd.

...United International University Department of Bachelor’s Business Administration (BBA) Course: Business Communication Section: G Report No: 03 Submitted to Course Instructor: Mrs. Rezwana Karim Senior Lecturer, School of Business United International University Submitted By: Name: Biplob Sarkar ID: 111092163 biplob_bsp@yahoo.com Date of Submission: 22th July 2010 Acknowledgement We are indebted to many people for providing us encouragement and support during our learning and working while making this project and we want to show our gratefulness to these people. We are very much grateful to Rezwana Karim, our respected course instructor of “Business Communication”, who assigned us this challenging project. She always guided us to take and overcome this challenge successfully. Without her help in every step it was quite impossible for us to finish this project properly in time. Thanks to the authority and the management of General Pharmaceuticals Ltd. for helping us in every possible way. Our cordial thanks to Mr. Monowarul Islam Bhuiyan, Deputy Manager of Sales Promotion at General Pharmaceuticals Ltd. in particular for his enormous help and assistance, for providing us the required information about their marketing and sales area and other facilities using his valuable time. At every moment we remember all of our friends and peers who encouraged and helped us a lot for long, in every stage of this......

Words: 10817 - Pages: 44

Premium Essay

Financial Statement Analysis of Wuliangye Co., Ltd

...|WULIANGYE YIBIN CO.,LTD | | Financial Statement Analysis | | | | WULIANGYE | |YIBIN CO.,LTD | | | | | | | | | | | | ...

Words: 2601 - Pages: 11