Valuation Kerry Properties Limited OTC Markets

Stocks

Delayed OTC Markets 14:23:00 2026-08-11 EDT			5-day change	1st Jan Change
2.500 ^USD	+12.10%		-.--%	-17.22%

08-24	Kerry Properties Limited Declares Interim Dividend for the Six Months Ended June 30, 2026, Payable on September 25, 2026	CI
08-24	Kerry Properties Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,526	24,672	20,725	22,582	29,432	26,762	-	-
Change	-	-16.44%	-16%	8.96%	30.33%	-9.07%	-	-
Enterprise Value (EV) ¹	49,570	65,841	62,316	70,956	69,103	61,694	63,744	59,526
Change	-	32.83%	-5.35%	13.87%	-2.61%	-10.72%	3.32%	-6.62%
P/E	2.86x	8.95x	6.4x	27.8x	31.2x	14.1x	6.52x	6.35x
PBR	0.25x	0.23x	0.19x	0.22x	0.28x	0.25x	0.24x	0.24x
PEG	-	-0.1x	0.4x	-0.4x	1.9x	0x	0x	2.43x
Capitalization / Revenue	1.93x	1.69x	1.58x	1.16x	1.5x	1.93x	1.15x	1.02x
EV / Revenue	3.23x	4.51x	4.76x	3.64x	3.53x	4.44x	2.75x	2.28x
EV / EBITDA	4.83x	9.88x	11.3x	15x	14.1x	16.7x	8.45x	6.87x
EV / EBIT	5.09x	10.7x	12.3x	16.5x	15.6x	19x	9.14x	7.59x
EV / FCF	10.8x	-	-199x	-15.6x	6.15x	8.95x	-278x	12.1x
FCF Yield	9.25%	-	-0.5%	-6.41%	16.3%	11.2%	-0.36%	8.26%
Dividend per Share ²	1.35	1.35	1.35	1.35	1.35	1.35	1.35	1.35
Rate of return	6.65%	7.94%	9.45%	8.68%	6.66%	7.32%	7.32%	7.32%
EPS ²	7.11	1.9	2.23	0.56	0.65	1.307	2.829	2.902
Distribution rate	19%	71.1%	60.5%	241%	208%	103%	47.7%	46.5%
Net sales ¹	15,327	14,590	13,090	19,499	19,568	13,902	23,188	26,138
EBITDA ¹	10,253	6,663	5,512	4,738	4,888	3,684	7,539	8,667
EBIT ¹	9,732	6,180	5,068	4,301	4,436	3,246	6,978	7,845
Net income ¹	10,358	2,755	3,243	808	938	1,775	3,941	4,063
Net Debt ¹	20,044	41,169	41,591	48,374	39,671	34,932	36,981	32,764
Reference price ²	20.30	17.00	14.28	15.56	20.28	18.44	18.44	18.44
Nbr of stocks (in thousands)	1,454,472	1,451,306	1,451,306	1,451,306	1,451,306	1,451,306	-	-
Announcement Date	3/17/22	3/29/23	3/20/24	3/19/25	3/23/26	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	15.35x	4.89x	13.14x	3.3%	43.71B
MITSUBISHI ESTATE CO., LTD.	18.19x	3.99x	16.05x	1.35%	28.84B
CHINA RESOURCES LAND LIMITED	8.21x	1.5x	7.93x	4.36%	27.33B
EMAAR PROPERTIES	5.51x	0.67x	1.4x	9.07%	26.52B
MITSUI FUDOSAN CO., LTD.	14.34x	3.09x	14.81x	2.51%	26.38B
CK ASSET HOLDINGS LIMITED	10.67x	2.16x	9.19x	3.93%	21.47B
ALPHA DHABI HOLDING	7.9x	0.88x	3.19x	2.83%	20.22B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.51x	6.49x	17.07x	1.61%	19.89B
SWIRE PROPERTIES LIMITED	16.86x	9.52x	17.92x	4.86%	18.24B
Average	12.28x	3.69x	11.19x	3.76%	25.84B
Weighted average by Cap.	12.51x	3.59x	11.22x	3.75%