Valuation China Merchants Property Operation & Service Co., Ltd.

Stocks

End-of-day quote Shenzhen S.E. 2026-09-10			5-day change	1st Jan Change
9.060 ^CNY	-0.44%		+1.68%	-15.17%

08-26	China Merchants Property Operation & Service Co., Ltd. Reports Earnings Results for the Half Year Ended June 30, 2026	CI
06-11	China Merchants Property Operation & Service Co., Ltd.(SZSE:001914) dropped from Shenzhen Stock Exchange Component A Share Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,483	16,308	12,682	11,208	11,239	9,547	-	-
Change	-	-24.09%	-22.24%	-11.62%	0.27%	-15.05%	-	-
Enterprise Value (EV) ¹	21,950	15,565	10,405	7,398	6,158	3,987	3,302	2,709
Change	-	-29.09%	-33.15%	-28.9%	-16.76%	-35.26%	-17.17%	-17.96%
P/E	41.9x	27.5x	17.2x	13.3x	17.3x	10.2x	9.38x	8.6x
PBR	2.48x	1.78x	1.3x	1.08x	1.05x	0.84x	0.79x	0.74x
PEG	-	1.8x	0.7x	0.9x	-0.8x	0.2x	1.08x	0.95x
Capitalization / Revenue	2.03x	1.25x	0.81x	0.65x	0.58x	0.46x	0.43x	0.4x
EV / Revenue	2.07x	1.2x	0.67x	0.43x	0.32x	0.19x	0.15x	0.11x
EV / EBITDA	27.3x	17x	10.3x	6.02x	5.94x	3.01x	2.27x	1.78x
EV / EBIT	29.5x	18.9x	11.4x	6.51x	6.44x	3.11x	2.33x	1.74x
EV / FCF	32x	16.1x	5.82x	4.08x	3.78x	20.4x	2.83x	2.17x
FCF Yield	3.12%	6.22%	17.2%	24.5%	26.5%	4.89%	35.3%	46.2%
Dividend per Share ²	0.1	0.12	0.17	0.24	0.26	0.3371	0.3585	0.395
Rate of return	0.49%	0.78%	1.42%	2.27%	2.43%	3.72%	3.96%	4.36%
EPS ²	0.4837	0.5597	0.6939	0.7927	0.6185	0.8894	0.9663	1.053
Distribution rate	20.7%	21.4%	24.5%	30.3%	42%	37.9%	37.1%	37.5%
Net sales ¹	10,591	13,024	15,627	17,172	19,273	20,566	22,241	24,119
EBITDA ¹	804.6	914.7	1,011	1,228	1,036	1,324	1,452	1,522
EBIT ¹	744.7	824.8	915.3	1,136	955.8	1,283	1,416	1,558
Net income ¹	512.9	593.5	735.7	840.5	654.6	937.9	1,019	1,109
Net Debt ¹	466.9	-743.4	-2,276	-3,810	-5,081	-5,560	-6,245	-6,838
Reference price ²	20.260	15.380	11.960	10.570	10.680	9.060	9.060	9.060
Nbr of stocks (in thousands)	1,060,346	1,060,346	1,060,346	1,060,346	1,052,294	1,053,720	-	-
Announcement Date	3/17/22	3/17/23	3/15/24	3/16/25	3/13/26	-	-	-

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.($)
CHINA MERCHANTS PROPERTY OPERATION & SERVICE CO., LTD.	10.19x	0.19x	3.01x	3.72%	1.42B
CBRE GROUP, INC.	23.06x	0.93x	11.24x	-.--%	39.96B
KE HOLDINGS INC.	18.53x	0.83x	6.93x	2.47%	19.07B
JONES LANG LASALLE INCORPORATED	14.23x	0.57x	9.48x	-.--%	15.74B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	17.1x	3.51x	11.48x	5.82%	11.2B
CAPITALAND INVESTMENT LIMITED	20.69x	8.56x	16.93x	4.64%	10.29B
ZILLOW GROUP, INC.	59.22x	2.28x	9.01x	-.--%	7.06B
FIRSTSERVICE CORPORATION	36.08x	1.29x	12.59x	0.9%	5.99B
COLLIERS INTERNATIONAL GROUP INC.	34.3x	1.07x	8.22x	0.34%	4.66B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	31.08x	12.26x	-	1.86%	4.29B
Average	26.45x	3.15x	9.88x	1.98%	11.97B
Weighted average by Cap.	23.77x	2.27x	10.53x	1.51%