Valuation Beijing North Star Company Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:32 2026-09-18 EDT			5-day change	1st Jan Change
0.6700 ^HKD	+0.75%		-4.29%	-12.99%

08-20	Beijing North Star Company Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-20	Beijing North Star Company Limited Announces Resignation of Gan Pei-Zhong as Independent Non-Executive Director	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6,928	7,271	5,989	5,516	5,466	5,118
Change	-	4.95%	-17.62%	-7.9%	-0.91%	-6.37%
Enterprise Value (EV) ¹	28,546	26,392	25,517	25,144	25,196	24,414
Change	-	-7.55%	-3.32%	-1.46%	0.2%	-3.1%
P/E	32.3x	49.5x	-1.66x	32.7x	-0.87x	-0.78x
PBR	0.29x	0.22x	0.21x	0.17x	0.25x	0.35x
PEG	-	-1x	0x	-0x	0x	-0.13x
Capitalization / Revenue	0.38x	0.33x	0.46x	0.35x	0.76x	0.84x
EV / Revenue	1.59x	1.19x	1.96x	1.6x	3.52x	4.03x
EV / EBITDA	19.6x	19.1x	-105x	14.1x	-13.2x	-15.3x
EV / EBIT	23.8x	24.3x	-63.7x	18.6x	-10.7x	-12x
EV / FCF	73.4x	5.04x	52.4x	42.9x	20.9x	21.9x
FCF Yield	1.36%	19.8%	1.91%	2.33%	4.8%	4.56%
Dividend per Share ²	0.03	0.01	-	0.02	-	-
Rate of return	2.46%	1.05%	-	3.06%	-	-
EPS ²	0.0378	0.0193	-0.48	0.02	-0.84	-0.89
Distribution rate	79.3%	51.9%	-	100%	-	-
Net sales ¹	17,996	22,094	12,989	15,751	7,152	6,060
EBITDA ¹	1,457	1,380	-242.4	1,790	-1,915	-1,596
EBIT ¹	1,201	1,088	-400.7	1,351	-2,364	-2,036
Net income ¹	271	202.7	-1,576	68.06	-2,827	-2,988
Net Debt ¹	21,618	19,121	19,527	19,628	19,730	19,297
Reference price ²	1.2210	0.9532	0.7961	0.6536	0.7330	0.6919
Nbr of stocks (in thousands)	3,367,020	3,367,020	3,367,020	3,367,020	3,367,020	3,367,020
Announcement Date	3/24/21	3/16/22	3/24/23	3/22/24	3/26/25	3/27/26

¹CNY in Million²CNY

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.($)
BEIJING NORTH STAR COMPANY LIMITED	-	-	-	-	730M
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.55x	12.24x	3.61%	39.96B
EMAAR PROPERTIES	5.84x	0.8x	1.69x	8.47%	28.4B
MITSUBISHI ESTATE CO., LTD.	18.17x	3.99x	16.04x	1.35%	28.4B
CHINA RESOURCES LAND LIMITED	7.75x	1.41x	7.76x	4.56%	25.9B
MITSUI FUDOSAN CO., LTD.	13.91x	3.09x	14.8x	2.51%	26B
ALPHA DHABI HOLDING	8.18x	0.91x	3.3x	2.73%	20.93B
CK ASSET HOLDINGS LIMITED	10.25x	2.01x	8.28x	4.1%	20.6B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.28x	6.44x	16.95x	1.64%	19.28B
HONGKONG LAND HOLDINGS LIMITED	37.17x	13.66x	34.38x	3.19%	17.94B
Average	14.29x	4.10x	12.83x	3.57%	22.81B
Weighted average by Cap.	13.68x	3.80x	12.15x	3.68%