Gemdale Corp

600383 · SHG · Real Estate / Real Estate - Development

2.06CNY-0.04 (-1.90%)

Price History

Full chart

Market Stats

Previous Close2.10

Open2.10

Day Range2.05 – 2.11

52-Week Range2.03 – 4.56

Volume47.50M

Market Cap12.37B

P/E (TTM)0.00

Forward P/E4.04

EPS-2.73

Dividend Yield0.00%

Beta1.00

50-Day Avg2.29

200-Day Avg2.71

About

Gemdale Corporation, together with its subsidiaries, engages in the real estate business in China and internationally. The company is involved in the investment, development, operation, and management of industrial parks, commercial offices, rental housing, and residential properties; and provision of construction management, project management, and consulting services. It also engages in commercial service; urban service; space technology; catering service; insurance; and sports businesses. The company was incorporated in 1988 and is headquartered in Shenzhen, China.

Company Details

SectorReal Estate
IndustryReal Estate - Development
CEOMr. Ronghui Li
Employees36.63K
HeadquartersJindi Center, Shenzhen, China, 518026, China
Websitehttps://www.gemdale.com

Leadership

Mr. Ronghui LiPresident, CFO & Director · b. 1971
Mr. Chuanjun Wei CPASenior Vice President · b. 1968
Ms. Chen AihongSenior Vice President · b. 1970
Mr. Yibin HaoSenior Vice President · b. 1972
Mr. Nan WangSenior Vice President · b. 1972
Mr. Changchun ChenSenior Vice President · b. 1967
Ms. Xuewen HuSecretary of the Board · b. 1985
Mr. Aihui ZengAccounting Supervisor · b. 1977
Mr. Dong BinGeneral Manager of Legal Compliance Center · b. 1982

Financials

Income Statement

Currency: CNY	1998-12-31	1999-12-31	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: CNY	1998-12-31	1999-12-31	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Revenue	264.25M	296.66M	579.00M	662.94M	970.04M	1.51B	3.18B	2.58B	3.55B	7.49B	9.76B	12.10B	19.59B	23.92B	32.86B	34.84B	45.64B	32.73B	55.33B	37.33B	50.31B	63.08B	83.66B	98.93B	120.04B	98.01B	75.27B	35.86B
Growth (%)	-	+12.27%	+95.17%	+14.50%	+46.32%	+55.65%	+110.31%	-18.91%	+38.03%	+110.65%	+30.38%	+23.93%	+61.95%	+22.08%	+37.40%	+6.00%	+31.00%	-28.27%	+69.03%	-32.53%	+34.77%	+25.39%	+32.61%	+18.26%	+21.33%	-18.35%	-23.20%	-52.36%
Cost of Revenue	140.40M	185.96M	383.97M	412.61M	608.36M	987.24M	2.32B	1.64B	2.17B	4.20B	5.55B	7.66B	12.13B	14.66B	22.73B	25.66B	33.08B	23.90B	39.68B	24.41B	29.09B	37.75B	56.64B	79.19B	98.76B	83.37B	67.85B	31.12B
Gross Profit	123.85M	110.70M	195.02M	250.32M	361.68M	522.61M	856.62M	937.45M	1.38B	3.28B	4.21B	4.44B	7.46B	9.26B	10.13B	9.17B	12.56B	8.83B	15.64B	12.92B	21.22B	25.33B	27.02B	19.75B	21.27B	14.64B	7.41B	4.74B
Gross Margin	46.87%	37.32%	33.68%	37.76%	37.28%	34.61%	26.98%	36.41%	38.95%	43.85%	43.14%	36.71%	38.07%	38.73%	30.84%	26.33%	27.52%	26.99%	28.28%	34.62%	42.17%	40.16%	32.30%	19.96%	17.72%	14.93%	9.85%	13.22%
Operating Expense	50.03M	51.03M	94.93M	108.92M	190.23M	284.54M	464.43M	482.79M	736.67M	1.49B	2.68B	2.07B	3.45B	4.17B	4.68B	2.90B	5.41B	2.63B	4.53B	1.27B	6.04B	5.62B	6.67B	3.69B	8.31B	8.70B	14.41B	3.85B
Operating Income	73.83M	59.67M	100.09M	141.41M	171.45M	238.08M	392.19M	454.66M	647.78M	1.79B	1.53B	2.37B	4.01B	5.09B	5.45B	6.27B	7.14B	6.20B	11.11B	11.66B	15.18B	19.72B	20.35B	16.06B	12.97B	5.93B	-7.00B	889.11M
Operating Margin	27.94%	20.11%	17.29%	21.33%	17.67%	15.77%	12.35%	17.66%	18.22%	23.89%	15.70%	19.63%	20.45%	21.30%	16.58%	18.00%	15.65%	18.94%	20.09%	31.22%	30.17%	31.25%	24.32%	16.23%	10.80%	6.05%	-9.30%	2.48%
EBITDA	77.08M	66.65M	111.99M	161.47M	193.46M	247.86M	451.16M	482.28M	691.32M	1.87B	1.81B	2.70B	4.29B	5.18B	5.48B	4.06B	6.58B	3.32B	7.88B	5.55B	9.77B	13.14B	14.99B	7.69B	9.47B	5.54B	870.47M	-11.91B
EBITDA Margin	29.17%	22.47%	19.34%	24.36%	19.94%	16.42%	14.21%	18.73%	19.45%	24.93%	18.57%	22.30%	21.90%	21.68%	16.67%	11.66%	14.43%	10.15%	14.24%	14.86%	19.41%	20.83%	17.92%	7.78%	7.89%	5.66%	1.16%	-33.22%
Net Income	62.45M	50.78M	84.16M	120.28M	138.15M	165.55M	246.25M	320.03M	474.55M	964.97M	840.86M	1.78B	2.69B	3.02B	3.72B	3.61B	4.00B	3.20B	6.30B	6.84B	8.10B	10.08B	10.40B	9.41B	6.11B	888.12M	-6.12B	-13.28B
Net Income Margin	23.63%	17.12%	14.54%	18.14%	14.24%	10.96%	7.76%	12.43%	13.35%	12.89%	8.61%	14.68%	13.75%	12.61%	11.31%	10.36%	8.76%	9.78%	11.39%	18.33%	16.10%	15.97%	12.43%	9.51%	5.09%	0.91%	-8.12%	-37.04%
R&D	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	11.63M	20.83M	19.54M	34.05M	26.48M	44.03M	61.02M	64.13M	150.10M	185.36M	124.83M	56.28M	35.61M
R&D as % of Total Revenue	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.03%	0.05%	0.06%	0.06%	0.07%	0.09%	0.10%	0.08%	0.15%	0.15%	0.13%	0.07%	0.10%
Interest Expense	2.93M	1.27M	7.52M	12.31M	10.78M	6.81M	16.16M	4.06M	7.38M	55.77M	1.01B	174.56M	96.38M	128.24M	226.49M	659.27M	1.02B	1.30B	749.45M	1.23B	1.72B	2.86B	3.08B	3.89B	4.00B	3.45B	2.92B	2.40B
Interest Expense % of Total Revenue	1.11%	0.43%	1.30%	1.86%	1.11%	0.45%	0.51%	0.16%	0.21%	0.74%	10.35%	1.44%	0.49%	0.54%	0.69%	1.89%	2.23%	3.96%	1.35%	3.29%	3.42%	4.54%	3.68%	3.93%	3.33%	3.53%	3.87%	6.69%

Balance Sheet

Currency: CNY	1998-12-31	1999-12-31	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: CNY	1998-12-31	1999-12-31	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Total Assets	530.21M	652.98M	1.13B	2.27B	3.08B	4.82B	5.86B	6.61B	10.72B	25.31B	35.10B	55.52B	72.82B	90.50B	102.52B	123.93B	124.67B	139.35B	153.63B	207.94B	278.36B	334.82B	401.63B	462.81B	419.38B	373.85B	293.91B	233.20B
Total Liabilities	203.59M	298.57M	761.18M	891.92M	1.63B	3.23B	3.13B	3.55B	7.16B	16.11B	24.69B	38.67B	51.81B	64.36B	71.52B	85.89B	84.15B	91.73B	100.53B	149.99B	211.88B	252.45B	307.59B	352.60B	303.13B	256.95B	190.43B	149.84B
Total Equity	326.12M	353.83M	370.66M	1.27B	1.35B	1.51B	2.55B	2.74B	3.09B	8.44B	9.30B	15.01B	17.68B	20.65B	23.52B	29.11B	31.48B	33.60B	37.43B	40.76B	46.45B	54.09B	57.48B	62.98B	65.23B	65.06B	59.04B	45.65B
Cash	102.11M	92.71M	458.65M	1.28B	768.29M	839.95M	1.96B	785.34M	935.73M	2.51B	4.45B	9.64B	13.63B	18.64B	20.62B	18.61B	17.03B	15.00B	21.56B	27.41B	44.01B	45.14B	54.20B	64.81B	54.51B	29.74B	22.73B	12.67B
Total Debt	58.50M	137.50M	185.00M	550.00M	440.00M	1.82B	1.14B	1.51B	3.78B	8.45B	12.87B	17.36B	24.30B	29.52B	30.67B	35.28B	40.96B	38.72B	36.63B	52.81B	75.93B	92.69B	110.27B	126.19B	117.53B	52.55B	42.81B	-
Net Debt	-43.61M	44.79M	-273.65M	-727.49M	-328.29M	980.05M	-815.06M	728.54M	2.84B	5.94B	8.42B	7.72B	10.67B	10.88B	10.05B	16.67B	23.93B	23.71B	15.07B	25.41B	31.92B	47.55B	56.07B	61.38B	63.02B	22.82B	20.08B	23.90B

Cash Flow

Currency: CNY	1999-12-31	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31

Currency: CNY	1999-12-31	2000-12-31	2001-12-31	2002-12-31	2003-12-31	2004-12-31	2005-12-31	2006-12-31	2007-12-31	2008-12-31	2009-12-31	2010-12-31	2011-12-31	2012-12-31	2013-12-31	2014-12-31	2015-12-31	2016-12-31	2017-12-31	2018-12-31	2019-12-31	2020-12-31	2021-12-31	2022-12-31	2023-12-31	2024-12-31	2025-12-31
Operating Cash Flow	-64.14M	372.45M	-349.23M	-264.27M	-1.18B	1.15B	-1.17B	-1.47B	-6.31B	-1.75B	-2.86B	-3.04B	1.53B	6.33B	-1.56B	-951.36M	8.39B	17.08B	-6.99B	-1.83B	7.90B	7.52B	9.40B	19.91B	2.19B	13.62B	16.08M
Investing Cash Flow	-7.70M	-7.14M	-61.85M	-58.57M	-69.56M	-164.41M	-96.51M	-510.29M	-371.19M	13.55M	-494.63M	17.60M	-1.12B	-2.16B	-3.68B	-3.40B	-7.43B	-964.92M	745.74M	-5.21B	-9.64B	-10.04B	-9.55B	-2.41B	3.32B	2.46B	-
Financing Cash Flow	62.45M	2.58M	1.23B	-184.28M	1.32B	132.54M	164.58M	2.16B	8.27B	3.51B	8.33B	6.64B	2.86B	-1.18B	2.98B	3.86B	-2.86B	-9.55B	12.47B	21.33B	5.11B	11.72B	10.55B	-27.74B	-31.22B	-23.58B	-
Capital Expenditure	8.05M	7.48M	62.16M	6.33M	19.84M	7.74M	18.59M	14.25M	18.60M	13.63M	17.52M	39.61M	89.36M	168.65M	209.09M	474.48M	453.37M	922.45M	500.81M	856.21M	1.14B	1.26B	616.32M	695.00M	594.10M	200.14M	516.36M
Free Cash Flow	-72.19M	364.97M	-411.39M	-270.60M	-1.20B	1.14B	-1.19B	-1.49B	-6.33B	-1.76B	-2.88B	-3.08B	1.44B	6.16B	-1.77B	-1.43B	7.94B	16.16B	-7.49B	-2.68B	6.76B	6.26B	8.78B	19.21B	1.60B	13.42B	-500.28M
Dividends Paid	16.55M	31.21M	71.34M	74.24M	71.29M	99.36M	212.10M	230.43M	519.02M	904.91M	967.89M	1.34B	1.89B	2.20B	2.59B	3.53B	3.32B	3.85B	5.28B	5.56B	7.49B	7.54B	3.16B	2.84B	6.19B	4.12B	2.93B
FCF to OCF	112.54%	97.99%	117.80%	102.39%	101.68%	99.33%	101.59%	100.97%	100.29%	100.78%	100.61%	101.30%	94.16%	97.33%	113.39%	149.87%	94.60%	94.60%	107.17%	146.83%	85.55%	83.27%	93.44%	96.51%	72.90%	98.53%	-3111.69%
Dividend Paid to FCF	-22.93%	8.55%	-17.34%	-27.43%	-5.93%	8.72%	-17.87%	-15.51%	-8.20%	-51.27%	-33.60%	-43.62%	131.31%	35.70%	-146.24%	-247.35%	41.81%	23.83%	-70.55%	-207.28%	110.91%	120.53%	35.98%	14.80%	387.31%	30.73%	-585.80%

Earnings

Report Date	Jun 2, 2010	Sep 1, 2010	Dec 1, 2010	Mar 2, 2011	Jun 1, 2011	Aug 31, 2011	Nov 30, 2011	Feb 29, 2012	May 30, 2012	Aug 29, 2012	Nov 28, 2012	Feb 27, 2013	May 29, 2013	Aug 28, 2013	Oct 28, 2013	Feb 26, 2014	Apr 27, 2014	Aug 19, 2014	Oct 29, 2014	Mar 20, 2015	Apr 28, 2015	Aug 29, 2015	Oct 29, 2015	Apr 27, 2016	Aug 20, 2016	Oct 26, 2016	Mar 31, 2017	Apr 28, 2017	Aug 29, 2017	Oct 30, 2017	Dec 31, 2017	Apr 17, 2018	Aug 29, 2018	Oct 29, 2018	Apr 29, 2019	Aug 27, 2019	Oct 29, 2019	Apr 28, 2020	Aug 28, 2020	Oct 29, 2020	Apr 16, 2021	Aug 30, 2021	Oct 17, 2021	Feb 15, 2022	Apr 29, 2022	Aug 26, 2022	Oct 27, 2022	Dec 31, 2022	Apr 28, 2023	Aug 30, 2023	Oct 30, 2023	Mar 14, 2024	Apr 29, 2024	Aug 29, 2024	Oct 29, 2024	Mar 24, 2025	Apr 28, 2025	Aug 29, 2025	Oct 30, 2025	Dec 31, 2025	Apr 3, 2026
EPS Estimate	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.10	-	0.45	0.31	0.15	0.77	0.10	0.30	0.15	0.07	0.24	0.16	0.76	0.11	0.21	0.20	0.77	0.55	0.43	0.27	0.59	0.45	0.36	0.35	0.55	0.41	1.31	0.35	0.40	1.42	0.22	0.45	0.35	0.80	0.18	0.34	0.24	0.18	0.02	-0.03	-0.11	-0.44	-0.04	-0.12	-0.21	-0.31	-0.31
EPS Actual	0.26	0.01	0.03	0.30	0.04	0.07	0.00	0.57	0.04	0.08	0.09	0.55	0.04	0.03	0.09	0.65	0.33	0.03	0.04	0.71	0.02	0.10	0.07	0.07	0.10	0.22	0.93	0.19	0.07	0.24	1.01	0.69	0.29	0.63	0.42	0.47	0.39	0.07	0.40	0.45	1.26	0.28	0.31	1.37	0.13	0.30	0.27	0.61	0.11	0.20	-0.33	-0.22	-0.06	-0.68	0.01	-0.59	-0.14	-0.64	-0.13	-1.81	-1.81
Surprise	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-10.00%	-	-26.67%	-90.32%	-73.33%	-7.79%	-80.00%	-66.67%	-53.33%	0.00%	-58.33%	37.50%	22.37%	72.73%	-66.67%	20.00%	31.17%	25.45%	-32.56%	133.33%	-28.81%	4.44%	8.33%	-80.00%	-27.27%	9.76%	-3.82%	-20.00%	-22.50%	-3.52%	-40.91%	-33.33%	-22.86%	-23.75%	-38.89%	-41.18%	-237.50%	-222.22%	-400.00%	-2166.67%	109.09%	-34.09%	-250.00%	-433.33%	38.10%	-483.87%	-483.87%
Timing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	After-hours	-	After-hours	After-hours	After-hours	After-hours	Pre-market	Pre-market	After-hours	After-hours	-	After-hours	After-hours	After-hours	After-hours	After-hours	-	Pre-market	After-hours	After-hours	After-hours	Pre-market	Pre-market	After-hours	After-hours	Pre-market	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	After-hours	-	After-hours	After-hours	Pre-market	After-hours	Pre-market	Pre-market	After-hours	Pre-market	After-hours	Pre-market	After-hours	-	After-hours

Key Statistics & Ratios

Market Cap12.37B

Enterprise Value66.71B

Trailing P/E0.00

Forward P/E4.04

PEG Ratio0.24

Price / Sales0.38

Price / Book0.27

EPS-2.73

Book Value9.43

Revenue (TTM)32.67B

Gross Profit (TTM)767.03M

EBITDA-2.45B

Profit Margin-37.75%

Operating Margin-27.08%

Return on Equity-16.61%

Return on Assets-0.64%

Shares Outstanding4.51B

Shares Float2.80B

Beta1.00

Dividend Yield0.00%

Dividend Rate0.00

Payout Ratio0.00%

Dividends

20221×

0.63Jul 15, 2022

20211×

0.70Jul 9, 2021

20201×

0.67Jul 10, 2020

20191×

0.60Jul 19, 2019

20181×

0.53Jul 11, 2018

20171×

0.70Jun 5, 2017

20161×

0.42Jul 27, 2016

20151×

0.13Jul 3, 2015

20141×

0.16Jul 2, 2014

20131×

0.08Jun 18, 2013

20121×

0.07Jun 8, 2012

20111×

0.06Jun 2, 2011

20101×

0.10May 4, 2010

20091×

0.06Jun 2, 2009

20081×

0.02Apr 2, 2008

20071×

0.05Apr 16, 2007

20062×

0.43Aug 24, 20060.03Jun 12, 2006

20051×

0.07May 30, 2005

20041×

0.03Mar 30, 2004

20031×

0.03May 29, 2003

20021×

0.02Jun 25, 2002

Stock Splits

May 4, 20109:5
Jun 2, 200913:10
Apr 2, 20082:1
May 30, 20059:5
Dec 24, 2004494:479