Valuation China Resources Land Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 04:08:37 2024-09-11 EDT			5-day change	1st Jan Change
19.16 ^HKD	+0.21%		-7.22%	-31.57%

08-30	China Resources Land's Prudence, Rising Rental Portfolio Provide Rating Support, S&P Says	MT
08-29	Nomura Adjusts China Resources Land's Price Target to HK$30.60 From HK$33.40, Keeps at Buy	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	276,680	228,190	233,895	254,931	199,666	136,629	-	-
Change	-	-17.53%	2.5%	8.99%	-21.68%	-31.57%	-	-
Enterprise Value (EV) ¹	376,566	339,660	414,245	327,061	329,394	269,678	282,290	286,783
Change	-	-9.8%	21.96%	-21.05%	0.71%	-18.13%	4.68%	1.59%
P/E ratio	8.64x	6.47x	5.86x	7.95x	5.87x	4.56x	4.4x	4.13x
PBR	1.34x	0.95x	0.84x	0.92x	0.7x	0.44x	0.42x	0.4x
PEG	-	0.6x	0.4x	-0.4x	0.96x	-0.4x	1.21x	0.64x
Capitalization / Revenue	1.72x	1.07x	0.89x	1.08x	0.73x	0.47x	0.48x	0.48x
EV / Revenue	2.34x	1.6x	1.58x	1.38x	1.21x	0.93x	0.99x	1.01x
EV / EBITDA	7.51x	6.25x	7.22x	6.46x	6.01x	5.1x	5.18x	4.96x
EV / EBIT	7.64x	6.38x	7.43x	6.66x	6.17x	5.25x	5.32x	5.08x
EV / FCF	11.7x	14.6x	72.3x	11.9x	6.6x	17.5x	8.93x	8.14x
FCF Yield	8.58%	6.86%	1.38%	8.4%	15.2%	5.72%	11.2%	12.3%
Dividend per Share ²	1.168	1.481	1.702	1.597	1.563	1.498	1.523	1.608
Rate of return	3.01%	4.63%	5.19%	4.47%	5.58%	7.82%	7.95%	8.39%
EPS ²	4.493	4.945	5.598	4.499	4.772	4.204	4.357	4.638
Distribution rate	26%	30%	30.4%	35.5%	32.8%	35.6%	34.9%	34.7%
Net sales ¹	161,097	212,453	261,539	236,423	272,393	291,414	284,556	283,880
EBITDA ¹	50,117	54,303	57,386	50,632	54,768	52,930	54,478	57,817
EBIT ¹	49,272	53,207	55,776	49,109	53,344	51,398	53,083	56,442
Net income ¹	31,265	35,265	39,952	32,075	34,020	29,993	31,590	32,766
Net Debt ¹	99,886	111,470	180,350	72,129	129,728	133,049	145,661	150,155
Reference price ²	38.80	32.00	32.80	35.75	28.00	19.16	19.16	19.16
Nbr of stocks (in thousands)	7,130,940	7,130,940	7,130,940	7,130,940	7,130,940	7,130,940	-	-
Announcement Date	20-03-26	21-03-29	22-03-30	23-03-29	24-03-25	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CHINA RESOURCES LAND LIMITED	4.56x	0.92x	5.09x	+7.83%	17.49B
MITSUI FUDOSAN CO., LTD.	16.46x	3.16x	16.87x	+2.12%	27.86B
SUN HUNG KAI PROPERTIES LIMITED	9.66x	4.32x	10.27x	+5.04%	26.98B
DLF LIMITED	59.16x	27.24x	74.33x	+0.60%	24.46B
EMAAR PROPERTIES	6.49x	1.5x	3.03x	+5.82%	20.67B
MITSUBISHI ESTATE CO., LTD.	16.53x	3.81x	15x	+1.85%	20.45B
SM PRIME HOLDINGS, INC.	20.98x	9.44x	16.02x	+1.05%	16.27B
ALDAR PROPERTIES	10.67x	2.59x	8.02x	+2.45%	15.84B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	11.8x	6.08x	17.77x	+1.47%	15.82B
CHINA OVERSEAS LAND & INVESTMENT LTD.	5.18x	1.33x	8.26x	+6.20%	15.61B
Average	16.15x	6.04x	17.47x	+3.44%	20.14B
Weighted average by Cap.	17.35x	6.49x	18.97x	+3.38%