Valuation China Overseas Land & Investment Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 03:08:25 2026-01-16 EST			5-day change	1st Jan Change
13.11 ^HKD	-1.06%		+0.69%	+7.02%

01-07	China Overseas Land's December Contracted Sales Slip 1%	MT
01-07	China Overseas Land & Investment Limited Reports Consolidated Contracted Property Sales Results for the Month and Year to Date Ended 31 December 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	184,671	202,041	225,465	150,602	135,717	143,487	143,487	-
Change	-	9.41%	11.59%	-33.2%	-9.88%	5.73%	0%	-
Enterprise Value (EV) ¹	305,943	339,123	408,399	315,240	261,585	250,671	277,045	254,705
Change	-	10.85%	20.43%	-22.81%	-17.02%	-4.17%	10.52%	-8.06%
P/E ratio	3.56x	4.08x	8.47x	5.43x	8.09x	8.36x	7.85x	7.35x
PBR	0.5x	0.48x	0.56x	0.37x	0.33x	0.33x	0.32x	0.31x
PEG	-	-0.91x	-0.2x	1.32x	-0.2x	3.71x	1.21x	1.08x
Capitalization / Revenue	0.84x	0.68x	1.09x	0.69x	0.68x	0.72x	0.73x	0.72x
EV / Revenue	1.39x	1.14x	1.98x	1.44x	1.32x	1.26x	1.4x	1.28x
EV / EBITDA	3.89x	4.72x	10.1x	7.13x	9.06x	9.73x	9.84x	8.56x
EV / EBIT	3.95x	4.56x	10.2x	7.19x	9.14x	9.66x	9.83x	8.6x
EV / FCF	27.2x	12.8x	-33.9x	8.32x	5.32x	7.99x	11.6x	28x
FCF Yield	3.68%	7.8%	-2.95%	12%	18.8%	12.5%	8.61%	3.58%
Dividend per Share ²	1.18	1.21	0.8	0.8	0.6	0.5425	0.5772	0.6168
Rate of return	7%	6.55%	3.88%	5.81%	4.84%	4.14%	4.4%	4.7%
EPS ²	4.738	4.525	2.433	2.533	1.533	1.568	1.67	1.784
Distribution rate	24.9%	26.7%	32.9%	31.6%	39.1%	34.6%	34.6%	34.6%
Net sales ¹	220,642	298,693	206,002	219,235	198,516	198,547	197,769	199,611
EBITDA ¹	78,613	71,892	40,303	44,217	28,870	25,751	28,156	29,750
EBIT ¹	77,468	74,364	39,850	43,869	28,620	25,948	28,180	29,616
Net income ¹	52,140	49,513	26,578	27,723	16,764	17,055	18,120	19,625
Net Debt ¹	121,272	137,082	182,935	164,639	125,868	107,184	133,558	111,217
Reference price ²	16.86	18.46	20.60	13.76	12.40	13.11	13.11	13.11
Nbr of stocks (in thousands)	10,953,185	10,944,815	10,944,884	10,944,884	10,944,884	10,944,884	10,944,884	-
Announcement Date	3/29/21	3/31/22	3/31/23	3/28/24	3/31/25	-	-	-

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.($)
CHINA OVERSEAS LAND & INVESTMENT LIMITED	8.36x	1.26x	9.73x	4.14%	18.4B
SUN HUNG KAI PROPERTIES LIMITED	14.55x	4.65x	12.91x	3.34%	41.83B
EMAAR PROPERTIES	8.21x	1.56x	3.15x	7.06%	34.77B
MITSUI FUDOSAN CO., LTD.	18.99x	3.52x	17.5x	1.84%	32.39B
MITSUBISHI ESTATE CO., LTD.	23.99x	4.46x	18.31x	1.18%	30.53B
CHINA RESOURCES LAND LIMITED	7.42x	1.22x	6.71x	4.81%	26.75B
ALPHA DHABI HOLDING	19.1x	1.3x	8.2x	1.42%	24.97B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	18.62x	7.38x	20.8x	1.01%	24.96B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED	19.2x	8.95x	27.62x	5.69%	19.63B
Average	15.38x	3.81x	13.88x	3.39%	28.25B
Weighted average by Cap.	15.39x	3.73x	13.37x	3.37%