CompanyGraph
Shui On Land Limited
0272 · HKEX · China
Price data from its OL5 listing on XSTU, quoted in EUR
shuionland.comFinancials as of FY2025
At a glance
- Depends onMidstream position: 6 outgoing, 6 incoming connections
- ScaleRevenue is $603.39M, above the global median of $520.53M
- FinancialsAltman Z-Score 0.45: distress zone
Sign in to view price data.
Sign inThe reported statements, read against the company's own industry.
Financials view
Market Capitalization
5.77BHKD735.05M · vs all stocks (USD)
Revenue (TTM)
4.73BCNY603.39M · vs all stocks (USD)
Profit Margin
-43.54%Beta
0.9100xvs all stocks
52-Week Change
-37.01%vs all stocks
Market Capitalization
5.77BHKD735.05M · vs all stocks (USD)
Enterprise Value
39.99BHKD5.10B · vs all stocks (USD)
Forward P/E
1.80xPrice to Sales (TTM)
0.9491xPrice to Book (MRQ)
0.0922xEnterprise to Revenue
8.45xEnterprise to EBITDA
27.48xProfit Margin
-43.54%Operating Margin
12.18%Return on Assets (TTM)
0.84%Return on Equity (TTM)
-4.28%Revenue (TTM)
4.73BCNY603.39M · vs all stocks (USD)
Revenue per Share (TTM)
0.5110CNYUpdated Jul 19, 2026Quarterly Revenue Growth
-66.90%Gross Profit (TTM)
2.45BCNY311.79M · vs all stocks (USD)
EBITDA (TTM)
319.00MCNY40.66M · vs all stocks (USD)
Net Income (TTM)
-2.06BCNY-262.70M · vs all stocks (USD)
Operating Cash Flow (TTM)
441.82MCNY56.31M · vs all stocks (USD)
Levered Free Cash Flow (TTM)
8.69BCNY1.11B · vs all stocks (USD)
5-Year Average Dividend Yield
5.53%vs all stocks
Payout Ratio
170.50%Minority Interest (Equity)
1.75BCNYFY2025 · Dec 31, 2025Revenue
4.09BCNYFY2025 · Dec 31, 2025Cost of Goods Sold
1.98BCNYFY2025 · Dec 31, 2025Gross Profit
2.12BCNYFY2025 · Dec 31, 2025Operating Income
1.18BCNY174.32M · vs all stocks (USD)
Pre-tax Income
-2.04BCNYFY2025 · Dec 31, 2025Income Tax Expense
-304.00MCNYFY2025 · Dec 31, 2025Net Income
-1.73BCNYFY2025 · Dec 31, 2025EBIT
-668.00MCNYFY2025 · Dec 31, 2025EBITDA (Income Statement)
319.00MCNYFY2025 · Dec 31, 2025Selling, General & Administrative
935.00MCNYFY2025 · Dec 31, 2025Other Operating Expenses
31.00MCNYFY2025 · Dec 31, 2025Non-operating Interest Income
85.00MCNYFY2025 · Dec 31, 2025Non-operating Interest Expense
1.37BCNYFY2025 · Dec 31, 2025Minority Interests (P&L)
-49.00MCNYFY2025 · Dec 31, 2025Preferred Stock Dividends
0.00CNYFY2025 · Dec 31, 2025Operating Cash Flow
251.00MCNYFY2025 · Dec 31, 2025Cash & Cash Equivalents (End of Period)
4.63BCNYFY2025 · Dec 31, 2025Starting Profit (CF Statement)
-2.04BCNYFY2025 · Dec 31, 2025Other Non-cash Items
1.49BCNYFY2025 · Dec 31, 2025Change in Accounts Receivable (CF)
381.00MCNYFY2025 · Dec 31, 2025Change in Other Assets/Liabilities
413.00MCNYFY2025 · Dec 31, 2025Net Acquisitions
4.47BCNYFY2025 · Dec 31, 2025Other Investing Activity
-36.00MCNYFY2025 · Dec 31, 2025Net Investing Cash Flow
4.43BCNYFY2025 · Dec 31, 2025Long-term Debt Issuance
5.45BCNYFY2025 · Dec 31, 2025Long-term Debt Payments
-7.58BCNYFY2025 · Dec 31, 2025Common Dividends Paid
-268.00MCNYFY2025 · Dec 31, 2025Other Financing Charges
-2.33BCNYFY2025 · Dec 31, 2025Net Financing Cash Flow
-4.74BCNYFY2025 · Dec 31, 2025Shares Outstanding
8.01BSharesUpdated Jul 19, 2026Float Shares
3.51BSharesUpdated Jul 19, 2026% Held by Insiders
55.84%vs all stocks
% Held by Institutions
4.52%vs all stocks
Total Cash (MRQ)
5.36BCNY683.29M · vs all stocks (USD)
Total Cash per Share (MRQ)
0.5770CNYUpdated Jul 19, 2026Total Debt (MRQ)
38.82BCNY4.95B · vs all stocks (USD)
Total Debt to Equity (MRQ)
0.8779xCurrent Ratio (MRQ)
1.10xBook Value per Share (MRQ)
5.26CNYUpdated Jul 19, 2026Total Assets
82.58BCNY12.24B · vs all stocks (USD)
Total Current Assets
16.00BCNYFY2025 · Dec 31, 2025Total Liabilities
44.35BCNYFY2025 · Dec 31, 2025Total Non-current Assets
66.58BCNYFY2025 · Dec 31, 2025Total Non-current Liabilities
29.85BCNYFY2025 · Dec 31, 2025Total Current Liabilities
14.49BCNYFY2025 · Dec 31, 2025Cash
2.25BCNYFY2025 · Dec 31, 2025Cash & Cash Equivalents
2.25BCNYFY2025 · Dec 31, 2025Accounts Receivable
607.00MCNYFY2025 · Dec 31, 2025Inventory
3.70BCNYFY2025 · Dec 31, 2025Accounts Payable
1.29BCNYFY2025 · Dec 31, 2025Short-term Debt
6.90BCNYFY2025 · Dec 31, 2025Long-term Debt
26.66BCNYFY2025 · Dec 31, 2025Common Stock (Book)
146.00MCNYFY2025 · Dec 31, 2025Retained Earnings
19.91BCNYFY2025 · Dec 31, 2025Total Shareholders' Equity
38.23BCNY5.67B · vs all stocks (USD)
52-Week Low
0.4300HKDUpdated Jul 19, 202652-Week High
0.8600HKDUpdated Jul 19, 202652-Week Change
-37.01%vs all stocks
Beta
0.9100xvs all stocks
50-Day MA
0.4834HKDUpdated Jul 19, 2026200-Day MA
0.6197HKDUpdated Jul 19, 2026Avg 10-Day Volume
3.46MSharesUpdated Jul 19, 2026Avg 30-Day Volume
3.98MSharesUpdated Jul 19, 2026Diluted EPS (TTM)
-0.2600CNYUpdated Jul 19, 2026Shared structure with peers — never a ranking.
Relationships view
Structural observations derived from financial data, industry benchmarks, and supply chain position.
Financial Health
Altman Z-Score 0.45: distress zoneCritical
Altman Z-Score: 0.45
High earnings qualityNotable
Earnings Quality Score: 2.71
Supply Chain
Midstream position: 6 outgoing, 6 incoming connectionsNotable
Outgoing: 6.00Incoming: 6.00
High connectivity hub: 12 industry connectionsNotable
Total Connections: 12.00
Scale
Revenue is $603.39M, above the global median of $520.53MNotable
Revenue (USD): 603,391,016.389Global Median: 520,528,949.311
Levered free cash flow is $1.11B, above the global median of $16.24MNotable
Levered free cash flow (USD): 1,107,992,039.098Global Median: 16,239,329.704
Companies that share the same coordination system — how they create, deliver, or capture value.
Pakuwon Jati Tbk.
Tier 1ProductionUnit ReplicationRiskInterface
United Development Company Q.P.S.C.
Tier 1ProductionUnit ReplicationRuleRisk
Bloomin' Brands Inc.
Tier 1ProductionUnit ReplicationFlowRule
UEM Sunrise Berhad
Tier 1ProductionUnit ReplicationRiskRule
Shenzhen Properties & Resources Development Co. Ltd.
Tier 1ProductionUnit ReplicationRiskRule
Construtora Tenda S.A.
Tier 1ProductionUnit ReplicationRiskRule
Sentul City Tbk Pt
Tier 1ProductionUnit ReplicationRiskRule
Bumi Serpong Damai Tbk Pt
Tier 1ProductionUnit ReplicationRiskRule
Westlife Foodworld Ltd.
Tier 1ProductionUnit ReplicationFlowRule
Risesun Real Estate Development Co., Ltd.
Tier 1ProductionUnit ReplicationRiskRule