Valuation Kerry Properties Limited

Stocks

Market Closed - Hong Kong S.E. 04:08:20 2026-10-21 EDT			5-day change	1st Jan Change
17.88 ^HKD	+0.28%		-0.33%	-11.83%

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	25,949	-	-
Change	-	-16.44%	-16%	8.96%	30.33%	-11.83%	-	-
Enterprise Value (EV) ¹	49,570	65,841	62,316	70,956	69,103	60,482	62,663	58,240
Change	-	32.83%	-5.35%	13.87%	-2.61%	-12.48%	3.61%	-7.06%
P/E	2.86x	8.95x	6.4x	27.8x	31.2x	13.7x	6.32x	6.16x
PBR	0.25x	0.23x	0.19x	0.22x	0.28x	0.24x	0.24x	0.23x
PEG	-	-0.1x	0.4x	-0.4x	1.9x	0x	0x	2.36x
Capitalization / Revenue	1.93x	1.69x	1.58x	1.16x	1.5x	1.87x	1.12x	0.99x
EV / Revenue	3.23x	4.51x	4.76x	3.64x	3.53x	4.36x	2.71x	2.23x
EV / EBITDA	4.83x	9.88x	11.3x	15x	14.1x	16.5x	8.34x	6.74x
EV / EBIT	5.09x	10.7x	12.3x	16.5x	15.6x	18.6x	9x	7.44x
EV / FCF	10.8x	-	-199x	-15.6x	6.15x	8.77x	-274x	11.8x
FCF Yield	9.25%	-	-0.5%	-6.41%	16.3%	11.4%	-0.37%	8.45%
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%	7.55%	7.55%	7.55%
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	13,885	23,144	26,119
EBITDA ¹	10,253	6,663	5,512	4,738	4,888	3,674	7,510	8,637
EBIT ¹	9,732	6,180	5,068	4,301	4,436	3,245	6,961	7,832
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	34,532	36,713	32,290
Reference price ²	20.30	17.00	14.28	15.56	20.28	17.88	17.88	17.88
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.($)
KERRY PROPERTIES LIMITED	13.65x	4.35x	16.44x	7.57%	3.3B
VINGROUP	56.5x	-	-	-	60.57B
SUN HUNG KAI PROPERTIES LIMITED	12.39x	4.35x	11.16x	3.89%	39.21B
MITSUBISHI ESTATE CO., LTD.	18.42x	4.02x	16.16x	1.33%	28.36B
CHINA RESOURCES LAND LIMITED	8.29x	1.49x	8.37x	4.27%	27.6B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.62B
MITSUI FUDOSAN CO., LTD.	14.17x	3.12x	14.93x	2.47%	26.09B
CK ASSET HOLDINGS LIMITED	10x	1.95x	8.05x	4.2%	20.08B
VINHOMES	7.75x	2.79x	6.51x	-.--%	18.35B
ALPHA DHABI HOLDING	7.46x	0.83x	3.01x	3%	19.07B
Average	15.43x	2.63x	9.58x	3.94%	27.03B
Weighted average by Cap.	21.15x	2.62x	9.31x	3.72%