Valuation Associated International Hotels Limited

Stocks

Delayed Hong Kong S.E. 04:08:07 2026-10-26 EDT			5-day change	1st Jan Change
5.000 ^HKD	0.00%		0.00%	-2.91%

06-26	Associated International Hotels Limited Reports Earnings Results for the Full Year Ended March 31, 2026	CI
06-26	Associated International Hotels Limited Proposes Final Ordinary Dividend for the Year Ended March 31, 2026, Payable on October 8, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	4,946	4,500	3,373	1,980	1,782	1,872
Change	-	-9.02%	-25.04%	-41.3%	-10%	5.05%
Enterprise Value (EV) ¹	4,773	4,259	3,121	1,673	1,471	1,548
Change	-	-10.76%	-26.73%	-46.38%	-12.09%	5.25%
P/E	-3.24x	-4.02x	-2.13x	5.26x	-3.18x	-3.95x
PBR	0.47x	0.48x	0.44x	0.25x	0.25x	0.29x
PEG	-	0.2x	-0.1x	-0x	0x	0.3x
Capitalization / Revenue	11.4x	14.9x	11.3x	6.78x	5.96x	6.45x
EV / Revenue	11x	14.1x	10.4x	5.73x	4.92x	5.34x
EV / EBITDA	15.2x	23.8x	17.3x	10.1x	8.61x	9.48x
EV / EBIT	15.4x	24.3x	17.7x	10.4x	8.84x	9.74x
EV / FCF	88.8x	26.8x	42x	12.4x	15.4x	19x
FCF Yield	1.13%	3.74%	2.38%	8.04%	6.49%	5.27%
Dividend per Share ²	0.44	0.4	0.34	0.41	0.35	0.33
Rate of return	3.2%	3.2%	3.63%	7.45%	7.07%	6.35%
EPS ²	-4.238	-3.113	-4.402	1.047	-1.557	-1.318
Distribution rate	-10.4%	-12.8%	-7.72%	39.2%	-22.5%	-25%
Net sales ¹	434.2	301.3	299.3	292.1	299	290.2
EBITDA ¹	313.7	179.2	180.6	165.2	170.8	163.4
EBIT ¹	309.4	175	176.3	160.7	166.4	159.1
Net income ¹	-1,526	-1,121	-1,585	376.8	-560.6	-474.4
Net Debt ¹	-173.7	-240.8	-252.4	-306.5	-310.8	-323.6
Reference price ²	13.740	12.500	9.370	5.500	4.950	5.200
Nbr of stocks (in thousands)	360,000	360,000	360,000	360,000	360,000	360,000
Announcement Date	7/22/21	7/21/22	7/27/23	7/25/24	7/24/25	7/27/26

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ASSOCIATED INTERNATIONAL HOTELS LIMITED	-	-	-	-	230M
VINGROUP	63.94x	-	-	-	68.62B
SUN HUNG KAI PROPERTIES LIMITED	12.31x	4.33x	11.1x	3.91%	38.98B
MITSUBISHI ESTATE CO., LTD.	19.16x	4.11x	16.52x	1.28%	29.75B
MITSUI FUDOSAN CO., LTD.	14.62x	3.17x	15.16x	2.39%	27.15B
CHINA RESOURCES LAND LIMITED	8.05x	1.47x	8.24x	4.4%	26.82B
EMAAR PROPERTIES	5.51x	0.69x	1.44x	8.98%	26.81B
VINHOMES	8.63x	3.06x	7.13x	-.--%	20.44B
CK ASSET HOLDINGS LIMITED	9.79x	1.91x	7.37x	4.29%	19.69B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.6x	6.51x	17.12x	1.6%	19.62B
Average	17.29x	3.16x	10.51x	3.36%	27.81B
Weighted average by Cap.	24.59x	3.17x	10.62x	3.49%