Valuation CSI Properties Limited

Stocks

Delayed Hong Kong S.E. 22:32:33 2026-10-19 EDT			5-day change	1st Jan Change
0.1220 ^HKD	-6.15%		-9.63%	-30.29%

09-23	CSI Properties Units Obtain Refinancing Loan Facility	MT
08-14	Csi Properties Limited Announces Resignation of Dr. Lo Wing Yan, William, Jp as an Independent Non-Executive Director and Board Committees, Effective August 14, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,827	1,490	939.4	833.5	2,708	1,676	-
Change	-	-18.49%	-36.94%	-11.27%	224.86%	-38.1%	-
Enterprise Value (EV) ¹	10,233	9,495	939.4	833.5	8,538	6,884	6,773
Change	-	-7.22%	-90.11%	-11.27%	924.39%	-19.37%	-1.61%
P/E	1.59x	4.44x	-2.22x	-0.49x	-3.2x	-8.13x	-9.29x
PBR	-	-	-	-	-	-	-
PEG	-	-0.1x	0x	-0x	0x	0.1x	0.7x
Capitalization / Revenue	4.35x	1.85x	0.59x	1.6x	1.89x	3.27x	7.04x
EV / Revenue	24.3x	11.8x	0.59x	1.6x	5.97x	13.4x	28.4x
EV / EBITDA	33.7x	14x	7.96x	-4.71x	144x	104x	81.4x
EV / EBIT	38.2x	14.8x	11x	-	199x	140x	104x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.0084	0.0084	-	-	-	-	-
Rate of return	2.15%	2.64%	-	-	-	-	-
EPS ²	0.2452	0.0716	-0.0918	-0.3673	-0.0656	-0.016	-0.014
Distribution rate	3.43%	11.7%	-	-	-	-	-
Net sales ¹	420.5	804.3	1,579	520.6	1,430	513.3	238.2
EBITDA ¹	303.7	676.3	118	-176.9	59.34	66.3	83.2
EBIT ¹	268	641.6	85.27	-	42.99	49	65
Net income ¹	1,156	335.7	-425.6	-1,692	-825.3	-206.4	-183.6
Net Debt ¹	8,406	8,005	-	-	5,830	5,208	5,097
Reference price ²	0.3900	0.3180	0.2040	0.1810	0.2100	0.1300	0.1300
Nbr of stocks (in thousands)	4,685,865	4,684,470	4,604,895	4,604,895	12,893,706	12,893,706	-
Announcement Date	6/29/22	6/29/23	6/27/24	6/30/25	6/29/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CSI PROPERTIES LIMITED	-8.13x	13.41x	103.83x	-	214M
VINGROUP	58.12x	-	-	-	59.94B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.58B
CHINA RESOURCES LAND LIMITED	8.48x	1.49x	8.31x	4.17%	28.22B
MITSUBISHI ESTATE CO., LTD.	18.13x	3.98x	16.02x	1.35%	28.27B
EMAAR PROPERTIES	5.67x	0.75x	1.55x	8.73%	27.67B
MITSUI FUDOSAN CO., LTD.	13.88x	3.09x	14.79x	2.52%	25.92B
CK ASSET HOLDINGS LIMITED	9.88x	1.93x	7.95x	4.25%	19.84B
VINHOMES	8.18x	2.92x	6.81x	-.--%	19.13B
ALPHA DHABI HOLDING	7.52x	0.83x	3.03x	2.97%	19.05B
Average	13.42x	3.64x	19.28x	3.48%	26.78B
Weighted average by Cap.	21.44x	2.61x	9.27x	3.64%