Agile Group Holdings
- Home ›
- US ›
- Real Estate
Agile Group Holdings Limited, an investment holding company, engages in the property development, property management, hotel operation, property investment, environmental protection, and other businesses in the People’s Republic of China. The last earnings update was 49 days ago. More info.
Add to Portfolio Compare Print
AGPY.Y Share Price and Events
7 Day Returns
1 Year Returns
AGPY.Y Shareholder Return
| 7 Day | 30 Day | 90 Day | 1 Year | 3 Year | 5 Year | |
|---|---|---|---|---|---|---|
| Agile Group Holdings (AGPY.Y) | 0% | 0% | - | - | 151.7% | 76% |
| US Real Estate | -0.9% | -6.6% | -8.6% | -15.7% | 22.9% | 4.2% |
| US Market | -0.7% | -2% | 2.4% | 3% | 39.2% | 42% |
1 Year Return vs Industry and Market
- No trading data on AGPY.Y.
- No trading data on AGPY.Y.
Value
Value is all about what a company is worth versus what price it is
available for. If you went into a grocery store and all the bananas were on sale
at half price, they could be considered
undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current
share
price of
Agile Group Holdings
to its discounted cash flow analysis.value.The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Below are the data sources, inputs and calculation used to determine the intrinsic value for Agile Group Holdings.
| Data Point | Source | Value |
|---|---|---|
| Valuation Model | 2 Stage Free Cash Flow to Equity | |
| Levered Free Cash Flow | Average of 19 Analyst Estimates (S&P Global) | See below |
| Discount Rate (Cost of Equity) | See below | 14.7% |
| Perpetual Growth Rate | 10-Year US Government Bond Rate | 2.7% |
An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.
| Data Point | Calculation/ Source | Result |
|---|---|---|
| Risk-Free Rate | 10-Year US Govt Bond Rate | 2.7% |
| Equity Risk Premium | S&P Global | 6% |
| Real Estate Unlevered Beta | Simply Wall St/ S&P Global | 1.11 |
| Re-levered Beta | = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.11 (1 + (1- 25%) (272.11%)) |
2.592 |
| Levered Beta | Levered Beta limited to 0.8 to 2.0 (practical range for a stable firm) |
2 |
| Discount Rate/ Cost of Equity |
= Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (2 * 5.96%) |
14.65% |
Discounted Cash Flow Calculation for OTCPK:AGPY.Y using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for Agile Group Holdings is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
| Levered FCF (CNY, Millions) | Source |
Present Value Discounted (@ 14.65%) |
|
|---|---|---|---|
| 2019 | 26,198.67 | Analyst x3 | 22,851.00 |
| 2020 | 22,336.16 | Analyst x5 | 16,992.62 |
| 2021 | 18,698.45 | Analyst x3 | 12,407.48 |
| 2022 | 16,529.39 | Est @ -11.6% | 9,566.67 |
| 2023 | 15,322.56 | Est @ -7.3% | 7,735.01 |
| 2024 | 14,664.95 | Est @ -4.29% | 6,457.08 |
| 2025 | 14,344.48 | Est @ -2.19% | 5,508.92 |
| 2026 | 14,242.54 | Est @ -0.71% | 4,770.84 |
| 2027 | 14,288.33 | Est @ 0.32% | 4,174.60 |
| 2028 | 14,437.51 | Est @ 1.04% | 3,679.19 |
| Present value of next 10 years cash flows | CN¥94,143.40 | ||
| Calculation | Result | |
|---|---|---|
| Terminal Value |
= FCF2028
× (1 + g) ÷ (Discount Rate – g)
= CN¥14,437.51 × (1 + 2.73%) ÷ (14.65% – 2.73%) |
CN¥124,426.62 |
| Present Value of Terminal Value |
= Terminal Value ÷ (1 + r)10
= CN¥124,426.62 ÷ (1 + 14.65%)10 |
CN¥31,708.28 |
| Calculation | Result | |
|---|---|---|
| Total Equity Value |
= Present value of next 10 years cash flows +
Terminal Value
= CN¥94,143.40 + CN¥31,708.28 |
CN¥125,851.68 |
| Equity Value per Share (CNY) |
= Total value / Shares Outstanding
= CN¥125,851.68 / 3,917.05 |
CN¥4.82 |
| Calculation | Result | |
|---|---|---|
| Exchange Rate | CNY/HKD
(Reporting currency to currency of SEHK:3383) |
1.135 |
| Value per Share (HKD) |
= Value per Share in CNY x Exchange Rate (CNY/HKD)
= CN¥32.13 x 1.135 |
HK$36.46 |
| Value per share (USD) | From above. | $243.05 |
| Current discount | Discount to share price of
$66.80
= -1 x ($66.80 - $243.05) / $243.05 |
72.5% |
Learn more about our DCF calculations in Simply Wall St’s analysis model .
Current Discount
Current Discount Checks
- Agile Group Holdings's share price is below the future cash flow value, and at a moderate discount (> 20%).
- Agile Group Holdings's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.The amount the stock market is willing to pay for Agile Group Holdings's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are
Agile Group Holdings's earnings available for a low price, and how does
this compare to other companies in the same industry?
| Data Point | Source | Value |
|---|---|---|
| Earnings Per Share * | Company Filings (2018-12-31) in CNY | CN¥1.84 |
| SEHK:3383 Share Price ** | SEHK (2019-02-20) in HKD | HK$10.02 |
| SEHK:3383 Share Price converted to CNY reporting currency | Exchange rate (HKD/ CNY) 0.881 | CN¥8.83 |
| United States of America Real Estate Industry PE Ratio | Median Figure of 26 Publicly-Listed Real Estate Companies | 15.37x |
| United States of America Market PE Ratio | Median Figure of 3,088 Publicly-Listed Companies | 17.89x |
* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.
** Primary Listing of Agile Group Holdings.
| Calculation | Outcome | |
|---|---|---|
| PE Ratio | = SEHK:3383 Share Price ÷ EPS (both in CNY) = 8.83 ÷ 1.84 |
4.81x |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
- Agile Group Holdings is good value based on earnings compared to the US Real Estate industry average.
- Agile Group Holdings is good value based on earnings compared to the United States of America market.
Price based on expected Growth
Does
Agile Group Holdings's expected growth come at a high price?
| Data Point | Source | Value |
|---|---|---|
| PE Ratio | See PE Ratio Section | 4.81x |
| Net Income Annual Growth Rate | See Future Growth Section. Line of Best Fit* through Consensus Estimate Earnings of 19 Analysts |
14.9%per year |
| United States of America Real Estate Industry PEG Ratio | Median Figure of 12 Publicly-Listed Real Estate Companies | 0.44x |
| United States of America Market PEG Ratio | Median Figure of 2,117 Publicly-Listed Companies | 1.56x |
*Line of best fit is calculated by linear regression .
| Calculation | Outcome | |
|---|---|---|
| PEG Ratio | = PE Ratio ÷ Net Income Annual Growth Rate = 4.81x ÷ 14.9% |
0.32x |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
- Agile Group Holdings is good value based on expected growth next year.
Price based on value of assets
What value do investors place on
Agile Group Holdings's
assets?
| Data Point | Source | Value |
|---|---|---|
| Book Value per Share | Company Filings (2018-12-31) in CNY | CN¥12.66 |
| SEHK:3383 Share Price * | SEHK (2019-02-20) in HKD | HK$10.02 |
| SEHK:3383 Share Price converted to CNY reporting currency | Exchange rate (HKD/ CNY) 0.881 | CN¥8.83 |
| United States of America Real Estate Industry PB Ratio | Median Figure of 52 Publicly-Listed Real Estate Companies | 1.44x |
| United States of America Market PB Ratio | Median Figure of 5,195 Publicly-Listed Companies | 1.83x |
| Calculation | Outcome | |
|---|---|---|
| PB Ratio | = SEHK:3383 Share Price ÷ Book Value per Share (both in CNY) = 8.83 ÷ 12.66 |
0.7x |
* Primary Listing of Agile Group Holdings.
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
- Agile Group Holdings is good value based on assets compared to the US Real Estate industry average.
Value checks
We assess Agile Group Holdings's value by looking at:- Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
- Is the PE ratio less than the market average, and/ or less than the Real Estate industry average (and greater than 0)? (2 checks)
- Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
- Is the PB ratio less than the Real Estate industry average (and greater than 0)? (1 check) Agile Group Holdings has a total score of 6/6, see the detailed checks below.
Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.
Full details on the Value part of the Simply Wall St company analysis model.
Future Performance
The future performance of a company is measured in the same way as past
performance, by looking at estimated
growth
and how much profit it is expected to make.Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Earnings growth vs Low Risk Savings
- Agile Group Holdings's earnings growth is expected to exceed the low risk savings rate of 2.7%.
Growth vs Market Checks
- Agile Group Holdings's earnings growth is expected to exceed the United States of America market average.
- Agile Group Holdings's revenue growth is expected to exceed the United States of America market average.
Annual Growth Rates Comparison
| Data Point | Source | Value (per year) |
|---|---|---|
| OTCPK:AGPY.Y Future Earnings Growth Rate | Line of Best Fit* through Consensus Estimate Earnings of 19 Analysts | 14.9% |
| OTCPK:AGPY.Y Future Revenue Growth Rate | Line of Best Fit* through Consensus Estimate Revenue of 19 Analysts | 17.9% |
| United States of America Real Estate Industry Earnings Growth Rate | Market Cap Weighted Average | 6.9% |
| United States of America Real Estate Industry Revenue Growth Rate | Market Cap Weighted Average | 6.8% |
| United States of America Market Earnings Growth Rate | Market Cap Weighted Average | 13.9% |
| United States of America Market Revenue Growth Rate | Market Cap Weighted Average | 7.3% |
*Line of best fit is calculated by linear regression .
Industry and Market average data is calculated daily.
Learn more about our growth rate calculations in Simply Wall St’s analysis model.
Analysts growth expectations
| Data Point | Source | Value |
|---|---|---|
| Past Financials | Company Filings (4 months ago) | See Below |
| Future Estimates | Average of up to 19 Analyst Estimates (S&P Global) | See Below |
| Date (Data in CNY Millions) | Revenue | Cash Flow | Net Income * | Avg. No. Analysts |
|---|---|---|---|---|
| 2021-12-31 | 98,609 | 15,088 | 11,332 | 14 |
| 2020-12-31 | 87,815 | 7,698 | 9,669 | 19 |
| 2019-12-31 | 74,801 | 5,845 | 8,507 | 19 |
| Date (Data in CNY Millions) | Revenue | Cash Flow | Net Income * |
|---|---|---|---|
| 2018-12-31 | 56,145 | 2,628 | 7,125 |
| 2018-09-30 | 54,821 | -2,744 | 7,525 |
| 2018-06-30 | 53,498 | -8,115 | 7,926 |
| 2018-03-31 | 52,553 | -2,581 | 6,975 |
| 2017-12-31 | 51,607 | 2,953 | 6,025 |
| 2017-09-30 | 49,022 | 4,441 | 4,782 |
| 2017-06-30 | 46,436 | 5,929 | 3,539 |
| 2017-03-31 | 46,557 | 6,408 | 2,911 |
| 2016-12-31 | 46,679 | 6,887 | 2,284 |
| 2016-09-30 | 47,471 | 8,555 | 1,656 |
| 2016-06-30 | 48,262 | 10,224 | 1,029 |
| 2016-03-31 | 45,633 | 8,680 | 1,210 |
*GAAP earnings excluding extraordinary items.
Past and Future Earnings per Share
| Data Point | Source | Value |
|---|---|---|
| Past Financials | Company Filings (4 months ago) | See Below |
| Future Estimates | Average of up to 19 Analyst Estimates (S&P Global) | See Below |
All data from Agile Group Holdings Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
| Date (Data in CNY Millions) | EPS * | EPS High Estimate | EPS Low Estimate | Avg. No. Analysts |
|---|---|---|---|---|
| 2021-12-31 | 2.90 | 3.25 | 2.41 | 11.00 |
| 2020-12-31 | 2.48 | 3.11 | 2.12 | 16.00 |
| 2019-12-31 | 2.18 | 2.73 | 1.93 | 16.00 |
| Date (Data in CNY Millions) | EPS * |
|---|---|
| 2018-12-31 | 1.84 |
| 2018-09-30 | 1.94 |
| 2018-06-30 | 2.04 |
| 2018-03-31 | 1.80 |
| 2017-12-31 | 1.55 |
| 2017-09-30 | 1.23 |
| 2017-06-30 | 0.91 |
| 2017-03-31 | 0.75 |
| 2016-12-31 | 0.59 |
| 2016-09-30 | 0.43 |
| 2016-06-30 | 0.27 |
| 2016-03-31 | 0.31 |
*GAAP earnings excluding extraordinary items.
Future performance checks
We assess Agile Group Holdings's future performance by looking at:- Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
- Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
- Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
- Is the annual earnings growth rate expected to be above 20%? (1 check)
- Is the annual revenue growth rate expected to be above 20%? (1 check)
- Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Agile Group Holdings has a total score of 3/6, see the detailed checks below.
Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.
Full details on the Future part of the Simply Wall St company analysis model.
Past Performance
How has Agile Group Holdings performed over the past 5 years?
The past performance of a company can be measured by how much
growth
it has experienced and how much profit it makes relative to the funds and assets
it has available.
Past earnings growth
Past Earnings growth analysis
- Agile Group Holdings's year on year earnings growth rate has been positive over the past 5 years.
- Agile Group Holdings's 1-year earnings growth exceeds its 5-year average (18.3% vs 14%)
- Agile Group Holdings's earnings growth has exceeded the US Real Estate industry average in the past year (18.3% vs -15.8%).
Earnings and Revenue History
All data from Agile Group Holdings Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.
| Date (Data in CNY Millions) | Revenue | Net Income * | G+A Expenses | R&D Expenses |
|---|---|---|---|---|
| 2018-12-31 | 56,144.93 | 7,125.01 | 5,235.97 | |
| 2018-09-30 | 54,821.50 | 7,525.26 | 5,028.34 | |
| 2018-06-30 | 53,498.07 | 7,925.50 | 4,819.47 | |
| 2018-03-31 | 52,552.56 | 6,975.37 | 4,561.35 | |
| 2017-12-31 | 51,607.06 | 6,025.24 | 4,304.47 | |
| 2017-09-30 | 49,021.52 | 4,781.97 | 3,870.87 | |
| 2017-06-30 | 46,435.99 | 3,538.70 | 3,437.27 | |
| 2017-03-31 | 46,557.43 | 2,911.17 | 3,496.72 | |
| 2016-12-31 | 46,678.87 | 2,283.64 | 3,556.16 | |
| 2016-09-30 | 47,470.63 | 1,656.41 | 3,364.33 | |
| 2016-06-30 | 48,262.40 | 1,029.18 | 3,172.50 | |
| 2016-03-31 | 45,633.36 | 1,209.76 | 3,201.19 | |
| 2015-12-31 | 43,004.31 | 1,390.34 | 3,229.88 | |
| 2015-09-30 | 40,670.08 | 2,299.88 | 3,222.39 | |
| 2015-06-30 | 38,335.85 | 3,209.42 | 3,214.89 | |
| 2015-03-31 | 38,326.72 | 3,748.33 | 3,218.25 | |
| 2014-12-31 | 38,317.60 | 4,287.25 | 3,221.60 | |
| 2014-09-30 | 37,909.89 | 4,511.45 | 3,259.64 | |
| 2014-06-30 | 37,502.18 | 4,735.65 | 3,297.67 | |
| 2014-03-31 | 36,469.29 | 4,781.28 | 3,052.53 | |
| 2013-12-31 | 35,436.40 | 4,826.91 | 2,807.40 | |
| 2013-09-30 | 34,347.91 | 4,945.40 | 2,635.24 | |
| 2013-06-30 | 33,259.41 | 5,063.89 | 2,463.09 | |
| 2013-03-31 | 31,575.58 | 5,032.18 | 2,281.12 | |
| 2012-12-31 | 29,891.75 | 5,000.48 | 2,099.15 | |
| 2012-09-30 | 26,575.12 | 4,542.30 | 1,985.14 | |
| 2012-06-30 | 23,076.20 | 4,084.11 | 1,866.96 |
*GAAP earnings excluding extraordinary items.
Performance last year
We want to ensure a company is making the most of what it has available. This is
done by comparing the return (profit) to a company's available
funds,
assets
and
capital.
- Agile Group Holdings has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
- Agile Group Holdings used its assets less efficiently than the US Real Estate industry average last year based on Return on Assets.
- Agile Group Holdings has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
Past performance checks
We assess Agile Group Holdings's performance over the past 5 years by checking for:- Has earnings increased in past 5 years? (1 check)
- Has the earnings growth in the last year exceeded that of the Real Estate industry? (1 check)
- Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
- Is the Return on Equity (ROE) higher than 20%? (1 check)
- Is the Return on Assets (ROA) above industry average? (1 check)
- Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
Agile Group Holdings has a total score of 4/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
Full details on the Past part of the Simply Wall St company analysis model.
Health
How is Agile Group Holdings's financial health and their level of debt?
A company's financial position is much like your own financial position,
it includes everything you own
(assets)
and owe
(liabilities).The boxes below represent the relative size of what makes up Agile Group Holdings's finances.
The net worth of a company is the difference between its assets and liabilities.
- Agile Group Holdings is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
- Agile Group Holdings's cash and other short term assets cover its long term commitments.
Balance sheet
Assets
Liabilities and shares
- High level of physical assets or inventory.
- Debt is covered by short term assets, assets are 1.8x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t
bad,
however if the debt is too high, or the company can’t afford to pay the interest
on its debts this may have impacts in the future.The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.
If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
All data from Agile Group Holdings Company Filings, last reported 4 months ago.
| Date (Data in CNY Millions) | Total Equity | Total Debt | Cash & Short Term Investments |
|---|---|---|---|
| 2018-12-31 | 54,980.93 | 94,119.88 | 39,008.26 |
| 2018-09-30 | 54,980.93 | 94,119.88 | 39,008.26 |
| 2018-06-30 | 52,245.00 | 77,809.30 | 22,098.24 |
| 2018-03-31 | 52,245.00 | 77,809.30 | 22,098.24 |
| 2017-12-31 | 44,176.23 | 65,061.58 | 20,246.43 |
| 2017-09-30 | 44,176.23 | 65,061.58 | 20,246.43 |
| 2017-06-30 | 44,848.47 | 52,117.87 | 19,407.58 |
| 2017-03-31 | 44,848.47 | 52,117.87 | 19,407.58 |
| 2016-12-31 | 44,155.23 | 46,989.74 | 12,431.88 |
| 2016-09-30 | 44,155.23 | 46,989.74 | 12,431.88 |
| 2016-06-30 | 41,579.85 | 41,893.64 | 11,377.37 |
| 2016-03-31 | 41,579.85 | 41,893.64 | 11,377.37 |
| 2015-12-31 | 41,994.99 | 40,594.21 | 7,407.45 |
| 2015-09-30 | 41,994.99 | 40,594.21 | 7,407.45 |
| 2015-06-30 | 41,577.53 | 43,157.44 | 7,272.63 |
| 2015-03-31 | 41,577.53 | 43,157.44 | 7,272.63 |
| 2014-12-31 | 41,095.29 | 42,786.88 | 6,067.80 |
| 2014-09-30 | 41,095.29 | 42,786.88 | 6,067.80 |
| 2014-06-30 | 37,585.52 | 45,760.23 | 7,588.90 |
| 2014-03-31 | 37,585.52 | 45,760.23 | 7,588.90 |
| 2013-12-31 | 36,567.30 | 40,014.65 | 6,783.64 |
| 2013-09-30 | 36,567.30 | 40,014.65 | 6,783.64 |
| 2013-06-30 | 33,868.33 | 35,159.61 | 10,035.92 |
| 2013-03-31 | 33,868.33 | 35,159.61 | 10,035.92 |
| 2012-12-31 | 27,911.81 | 27,031.99 | 5,748.60 |
| 2012-09-30 | 27,911.81 | 27,565.00 | 5,803.79 |
| 2012-06-30 | 25,255.12 | 29,151.97 | 8,991.84 |
- Agile Group Holdings's level of debt (171.2%) compared to net worth is high (greater than 40%).
- The level of debt compared to net worth has increased over the past 5 years (109.6% vs 171.2% today).
- Debt is not well covered by operating cash flow (2.8%, less than 20% of total debt).
- Interest payments on debt are well covered by earnings (EBIT is 37.1x coverage).
Financial health checks
We assess Agile Group Holdings's financial health by checking for:- Are short term assets greater than short term liabilities? (1 check)
- Are short term assets greater than long term liabilities? (1 check)
- Has the debt to equity ratio increased in the past 5 years? (1 check)
- Is the debt to equity ratio over 40%? (1 check)
- Is the debt covered by operating cash flow? (1 check)
- Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check) Agile Group Holdings has a total score of 3/6, see the detailed checks below.
- Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
- Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
Full details on the Health part of the Simply Wall St company analysis model.
Dividends
What is Agile Group Holdings's current dividend yield, its reliability and sustainability?
Dividends are regular cash payments to you from the company, similar to a
bank paying you interest on a savings account.
Annual Dividend Income
If you bought
$2,000 of
Agile Group Holdings
shares you are expected to receive
$193
in your first year as a dividend.
Dividend Amount
- Agile Group Holdings's pays a higher dividend yield than the bottom 25% of dividend payers in United States of America (1.44%).
- Agile Group Holdings's dividend is above the markets top 25% of dividend payers in United States of America (3.69%).
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not
wildly increasing/decreasing each year. This graph shows you the historical rate
to count toward your assessment of the stock.We also check to see if the dividend has increased in the past 10 years.
| Data Point | Source | Value |
|---|---|---|
| Past Annualized Dividend Yield | S&P Global Market Data | See Below |
| Past Dividends per Share | Company Filings/ Annualized Dividend Payments | See Below |
| Future Dividends per Share Estimates | Average of up to 19 Analyst Estimates (S&P Global) | See Below |
| United States of America Real Estate Industry Average Dividend Yield | Market Cap Weighted Average of 16 Stocks | 2.7% |
| United States of America Market Average Dividend Yield | Market Cap Weighted Average of 2000 Stocks | 2.5% |
| United States of America Minimum Threshold Dividend Yield | 10th Percentile | 0.8% |
| United States of America Bottom 25% Dividend Yield | 25th Percentile | 1.4% |
| United States of America Top 25% Dividend Yield | 75th Percentile | 3.7% |
Industry and Market average data is calculated daily.
Note all dividend per share amounts are annualized and not quarterly or other period.
| Date (Data in CN¥) | Dividend per Share (annual) | Avg. No. Analysts |
|---|---|---|
| 2021-12-31 | 1.25 | 14.00 |
| 2020-12-31 | 1.11 | 19.00 |
| 2019-12-31 | 0.97 | 19.00 |
| Date (Data in CN¥) | Dividend per share (annual) | Avg. Yield (%) |
|---|---|---|
| 2019-04-01 | 0.853 | 8.378 |
| 2018-08-29 | 1.005 | 11.679 |
| 2018-04-09 | 0.719 | 6.523 |
| 2018-03-21 | 0.720 | 5.626 |
| 2017-08-30 | 0.553 | 5.679 |
| 2017-08-28 | 0.581 | 7.517 |
| 2017-03-29 | 0.380 | 6.069 |
| 2016-04-11 | 0.121 | 3.288 |
| 2016-03-23 | 0.121 | 3.368 |
| 2015-09-15 | 0.000 | 0.000 |
| 2015-08-26 | 0.000 | 0.000 |
| 2015-04-30 | 0.316 | 7.678 |
| 2015-03-25 | 0.316 | 7.302 |
| 2014-04-24 | 0.374 | 9.402 |
| 2014-03-28 | 0.380 | 7.140 |
| 2013-04-15 | 0.299 | 4.694 |
| 2013-03-25 | 0.306 | 4.099 |
| 2012-03-08 | 0.274 | 3.581 |
| 2011-08-18 | 0.274 | 4.653 |
| 2011-03-16 | 0.238 | 2.386 |
| 2010-08-20 | 0.154 | 1.732 |
| 2010-04-29 | 0.157 | 2.050 |
| 2010-04-15 | 0.157 | 2.001 |
| 2009-09-09 | 0.105 | 1.146 |
Learn more about our ratios and growth rates in Simply Wall St’s analysis model >
- Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
- Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of
Agile Group Holdings's earnings are
paid
to the shareholders as a dividend.
- Dividends paid are well covered by earnings (2.1x coverage).
- Dividends after 3 years are expected to be well covered by earnings (2.1x coverage).
Income/ dividend checks
We assess Agile Group Holdings's dividend by checking for:- Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
- Is current dividend yield above the bottom 25% of dividend payers? (1 check)
- Is current dividend yield above the top 25% of dividend payers? (1 check)
- Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
- If they have paid a dividend for 10 years has it increased in this time? (1 check)
- How sustainable is the dividend, can Agile Group Holdings afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks) Agile Group Holdings has a total score of 5/6, see the detailed checks below.
Full details on the Dividends part of the Simply Wall St company analysis model.
Management
CEO
| AGE | 56 |
| TENURE AS CEO | 5.2 years |
CEO Bio
Mr. Zhuo Lin Chen is the Founder of Agile Group Holdings Limited and has been its President since March 2014. Mr. Chen has over 21 years extensive experience in the real estate development and management. He co-founded the Agile property brandname. Mr. Chen served as a General Manager in Zhongshan Dynasty Furniture Factory, the foundation of Agile Property Holdings Ltd. Group, from 1989 to 1992. Prior to Zhongshan Group Co., Mr. Chen served as the President of Zhongshan Agile Co. from 1992 to 1996 and as the President of Zhongshan Group Co. since 1997. In 1993, Mr. Chen made the strategic decision to target the Hong Kong and Macau customer base in respect of PRC property development and laid a sound foundation for the development of the Group. Thereafter, Mr. Chen started to expand Agile Property Holdings Ltd. business from Zhongshan to Guangzhou in 2000 and Foshan in 2001. The success in developing large real estate projects in Guangzhou and Foshan has led Agile Property Holdings Ltd. to become one of the leading real estate developers in the Guangdong Province. Mr. Chen was responsible for the formulation of development strategies, making decisions on investment projects and development directions on the operations and overall business management of the Group. Mr. Chen has been the Chairman and Executive Director of Agile Group Holdings Limited since August 2005. He is the honorary Chairman of Hong Kong Zhongshan Sanxiang Friendship Association and the Vice-Chairman of Zhongshan Qiaozi Enterprise Association. For the public services, Mr. Chen serves as an executive vice chairperson of China Overseas Chinese Entrepreneurs Association, Honorary vice president of Chinese Language and Culture Education Foundation of China, Honorary chairperson of Hong Kong-Zhongshan Sanxiang Fellowship Association, vice chairperson of Zhongshan Association of Enterprise with Overseas Chinese Investment and vice chairperson of Guangdong Overseas Chinese Enterprises Association Mr. Chen received a number of awards during 2007 to 2009, including “World Outstanding Chinese Award” in 2007, “Top 30 Chinese Philanthropists in 30 Years of Reform” in 2008, “China Philanthropy Outstanding Contribution Individual Award” and “Top 10 Persons of the Year for China Enterprise Management Excellence Award” in 2009. He received an Honorary Doctorate Degree in Business Administration from Armstrong University, USA in 2007.
CEO Compensation
- Zhuo Lin's compensation has been consistent with company performance over the past year.
- Zhuo Lin's remuneration is lower than average for companies of similar size in United States of America.
Management Team Tenure
Average tenure and age of the Agile Group Holdings management team in years:
- The average tenure for the Agile Group Holdings management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team
Zhuo Lin Chen
Chairman & President
56
5.2 yrs
Zhongqi Chen
Executive Director & VP
CN¥22M
50
Cheuk Hung Chan
VP & Executive Director
61
13.8 yrs
Fengchao Huang
VP & Executive Director
CN¥23M
56
Sam Cheung
Chief Financial Officer
53
6.3 yrs
Jacky Chan
Deputy Head
Ping Yuk Lam
Company Secretary and Senior Head of Capital Markets & Corporate Affairs Department
46
4.3 yrs
Xuejun Li
VP & President of Environmental Protection Group
37
Haiyang Wang
VP & President of the Company’s Property Group
47
Board of Directors Tenure
Average tenure and age of the Agile Group Holdings board of directors in years:
- The tenure for the Agile Group Holdings board of directors is about average.
Board of Directors
Fion Luk
Vice Chairperson
CN¥355K
57
4.2 yrs
Zhuo Lin Chen
Chairman & President
56
13.8 yrs
Cheuk Yin Chan
Vice Chairperson
CN¥355K
51
4.2 yrs
Zhongqi Chen
Executive Director & VP
CN¥22M
50
5.2 yrs
Cheuk Hung Chan
VP & Executive Director
61
13.8 yrs
Fengchao Huang
VP & Executive Director
CN¥23M
56
5.2 yrs
Hon Kwan Cheng
Independent Non-Executive Director
CN¥355K
90
13.6 yrs
Gordon Kwong
Independent Non-Executive Director
CN¥355K
69
13.6 yrs
Stephen Hui
Independent Non-Executive Director
CN¥355K
71
4.9 yrs
Cheuk Nam Chan
Non-Executive Director
CN¥355K
55
14.2 yrs
Who owns this company?
Recent Insider Transactions
| Announced | Type | Name | Entity | Role | Start | End | Shares | Max Price ($) | Value ($) | |
|---|---|---|---|---|---|---|---|---|---|---|
Management checks
We assess Agile Group Holdings's management by checking for:- Is the CEO's compensation unreasonable compared to market cap? (1 check)
- Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
- Is the average tenure of the management team less than 2 years? (1 check)
- Is the average tenure of the board of directors team less than 3 years? (1 check) Agile Group Holdings has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.
Note: We use the top 6 management executives and board members in our calculations.
Note 2: Insider trading include any internal stakeholders and these transactions .
Full details on the Management part of the Simply Wall St company analysis model.
Company Info
Description
Agile Group Holdings Limited, an investment holding company, engages in the property development, property management, hotel operation, property investment, environmental protection, and other businesses in the People’s Republic of China. As of December 31, 2018, the company had a land bank with a total gross floor area of 36.23 million square meters in 65 cities located in Southern China region, Eastern China region, Western China region, Central China region, Hainan region, Yunnan region, Northeast China region, Northern China region, and Kuala Lumpur of Malaysia. It also provides property management services covering 78 cities in 24 provinces, municipalities, and autonomous regions, including a gross floor area of 138.12 million square meters; asset management services; and intelligent community, tourism management, advertising, building inspection, and management consulting services. In addition, the company is involved in the operation of hotels, shopping malls, office buildings, and community retail malls. Further, it provides hazardous waste treatment, water treatment, and solid waste treatment services; general construction contracting, landscape engineering, greening management, nursery planting, home decoration, design consulting, and materials trading services; and real estate construction management services. The company was formerly known as Agile Property Holdings Limited and changed its name to Agile Group Holdings Limited in July 2016. The company was founded in 1985 and is headquartered in Guangzhou, the People’s Republic of China. Agile Group Holdings Limited is a subsidiary of Top Coast Investment Limited.
Details
| Name: | Agile Group Holdings Limited |
| AGPY.Y | |
| Exchange: | OTCPK |
| Founded: | 1985 |
| HK$5,000,002,032 | |
| 3,917,047,500 | |
| Website: | http://www.agile.com.cn |
| Address: |
Agile Group Holdings Limited Agile Center, 33rd Floor, Guangzhou, Guangdong Province, 510623, China |
Listings
| Exchange Symbol | Ticker Symbol | Security | Exchange | Country | Currency | Listed on | |
|---|---|---|---|---|---|---|---|
| SEHK | 3383 | Ordinary Shares | The Stock Exchange of Hong Kong Ltd. | HK | HKD | 15. Dec 2005 | |
| OTCPK | AGPY.F | Ordinary Shares | Pink Sheets LLC | US | USD | 15. Dec 2005 | |
| DB | A8P | Ordinary Shares | Deutsche Boerse AG | DE | EUR | 15. Dec 2005 | |
| SHSC | 3383 | Ordinary Shares | Stock Exchange of Hong Kong Limited - Shanghai - Hong Kong Stock Connect | HK | HKD | 15. Dec 2005 | |
| SZSC | 3383 | Ordinary Shares | The Stock Exchange of Hong Kong - Shenzhen - Hong Kong Stock Connect | HK | HKD | 15. Dec 2005 | |
| OTCPK | AGPY.Y | UNSPONSORED ADR | Pink Sheets LLC | US | USD | 05. Nov 2008 |
Number of employees
Current staff
Industry
| Real Estate Development | |
| Real Estate |
Company Analysis and Financial Data Status
| Area | Date (UTC time) |
|---|---|
| Company Analysis updated: | 2019/05/20 02:27 |
| End of day share price update: | 2019/02/20 00:00 |
| Last estimates confirmation: | 2019/05/17 |
| Last earnings filing: | 2019/04/01 |
| Last earnings reported: | 2018/12/31 |
| Last annual earnings reported: | 2018/12/31 |
All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.
