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

Stocks

End-of-day quote Shenzhen S.E. 2026-10-16			5-day change	1st Jan Change
9.100 ^CNY	+3.53%		-2.05%	-14.79%

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	9,589	-	-
Change	-	-24.09%	-22.24%	-11.62%	0.27%	-14.68%	-	-
Enterprise Value (EV) ¹	21,950	15,565	10,405	7,398	6,158	4,029	3,344	2,751
Change	-	-29.09%	-33.15%	-28.9%	-16.76%	-34.57%	-16.99%	-17.74%
P/E	41.9x	27.5x	17.2x	13.3x	17.3x	10.2x	9.54x	8.78x
PBR	2.48x	1.78x	1.3x	1.08x	1.05x	0.85x	0.8x	0.75x
PEG	-	1.8x	0.7x	0.9x	-0.8x	0.2x	1.31x	1.03x
Capitalization / Revenue	2.03x	1.25x	0.81x	0.65x	0.58x	0.47x	0.43x	0.4x
EV / Revenue	2.07x	1.2x	0.67x	0.43x	0.32x	0.2x	0.15x	0.12x
EV / EBITDA	27.3x	17x	10.3x	6.02x	5.94x	3.04x	2.42x	1.94x
EV / EBIT	29.5x	18.9x	11.4x	6.51x	6.44x	3.14x	2.39x	1.79x
EV / FCF	32x	16.1x	5.82x	4.08x	3.78x	20.7x	2.87x	2.2x
FCF Yield	3.12%	6.22%	17.2%	24.5%	26.5%	4.84%	34.9%	45.5%
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%	3.7%	3.94%	4.34%
EPS ²	0.4837	0.5597	0.6939	0.7927	0.6185	0.8894	0.9543	1.036
Distribution rate	20.7%	21.4%	24.5%	30.3%	42%	37.9%	37.6%	38.1%
Net sales ¹	10,591	13,024	15,627	17,172	19,273	20,566	22,116	23,865
EBITDA ¹	804.6	914.7	1,011	1,228	1,036	1,324	1,385	1,421
EBIT ¹	744.7	824.8	915.3	1,136	955.8	1,283	1,399	1,536
Net income ¹	512.9	593.5	735.7	840.5	654.6	937.9	1,006	1,092
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	9.100	9.100	9.100
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.	10.23x	0.2x	3.04x	3.7%	1.43B
CBRE GROUP, INC.	22.25x	0.9x	10.88x	-.--%	38.54B
KE HOLDINGS INC.	19.94x	0.95x	7.83x	2.29%	20.65B
JONES LANG LASALLE INCORPORATED	12.72x	0.49x	8.05x	-.--%	14.06B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	17.57x	3.5x	11.27x	5.66%	11.54B
CAPITALAND INVESTMENT LIMITED	18.86x	8.05x	15.76x	5.09%	9.29B
ZILLOW GROUP, INC.	61.3x	2.26x	8.93x	-.--%	6.98B
FIRSTSERVICE CORPORATION	36.06x	1.29x	12.58x	0.88%	5.97B
COLLIERS INTERNATIONAL GROUP INC.	33.97x	1.07x	8.18x	0.34%	4.62B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	28.96x	11.42x	-	2%	4B
Average	26.19x	3.01x	9.61x	2%	11.71B
Weighted average by Cap.	23.54x	2.14x	10.17x	1.54%