Valuation Kerry Properties Limited Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 02:03:56 2026-09-14 EDT			5-day change	1st Jan Change
1.840 ^EUR	-2.65%		-6.12%	-14.81%

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	25,267	-	-
Change	-	-16.44%	-16%	8.96%	30.33%	-14.15%	-	-
Enterprise Value (EV) ¹	49,570	65,841	62,316	70,956	69,103	60,199	62,249	58,031
Change	-	32.83%	-5.35%	13.87%	-2.61%	-12.89%	3.4%	-6.78%
P/E	2.86x	8.95x	6.4x	27.8x	31.2x	13.3x	6.16x	6x
PBR	0.25x	0.23x	0.19x	0.22x	0.28x	0.24x	0.23x	0.23x
PEG	-	-0.1x	0.4x	-0.4x	1.9x	0x	0x	2.3x
Capitalization / Revenue	1.93x	1.69x	1.58x	1.16x	1.5x	1.82x	1.09x	0.97x
EV / Revenue	3.23x	4.51x	4.76x	3.64x	3.53x	4.33x	2.68x	2.22x
EV / EBITDA	4.83x	9.88x	11.3x	15x	14.1x	16.3x	8.26x	6.7x
EV / EBIT	5.09x	10.7x	12.3x	16.5x	15.6x	18.5x	8.92x	7.4x
EV / FCF	10.8x	-	-199x	-15.6x	6.15x	8.73x	-272x	11.8x
FCF Yield	9.25%	-	-0.5%	-6.41%	16.3%	11.5%	-0.37%	8.48%
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%	7.75%	7.75%	7.75%
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	17.41	17.41	17.41
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUN HUNG KAI PROPERTIES LIMITED	14.04x	4.51x	12.17x	3.61%	39.98B
MITSUBISHI ESTATE CO., LTD.	17.8x	3.94x	15.85x	1.38%	28.22B
CHINA RESOURCES LAND LIMITED	7.88x	1.42x	7.8x	4.49%	26.51B
EMAAR PROPERTIES	5.45x	0.65x	1.36x	9.17%	26.23B
MITSUI FUDOSAN CO., LTD.	13.78x	3.08x	14.74x	2.54%	26.13B
CK ASSET HOLDINGS LIMITED	10.63x	2.15x	9.15x	3.95%	21.37B
ALPHA DHABI HOLDING	7.85x	0.87x	3.17x	2.85%	20.08B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.11x	6.41x	16.85x	1.66%	19.31B
HONGKONG LAND HOLDINGS LIMITED	37.44x	13.73x	34.11x	3.16%	18.14B
Average	14.22x	4.08x	12.80x	3.65%	25.11B
Weighted average by Cap.	13.69x	3.82x	12.24x	3.72%