Valuation Modern Living Investments Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:05 2026-07-24 EDT			5-day change	1st Jan Change
0.2500 ^HKD	0.00%		+0.40%	-34.21%

06-26	Modern Living Investments Holdings Limited Announces Change of Head Office and Principal Place of Business in Hong Kong	CI
05-29	Modern Living Investments Holdings Limited Approves Final Dividend	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	130.4	110.4	133.6	138.4	256	304
Change	-	-15.34%	21.01%	3.59%	84.97%	18.75%
Enterprise Value (EV) ¹	107.2	65.93	67.04	68.71	162.8	247.6
Change	-	-38.48%	1.69%	2.49%	136.93%	52.11%
P/E	6.71x	4.34x	6.31x	7.79x	15.1x	13.9x
PBR	0.98x	0.76x	0.89x	0.89x	1.66x	1.9x
PEG	-	0.1x	-0.4x	-0.5x	-3.32x	0.5x
Capitalization / Revenue	0.28x	0.23x	0.33x	0.42x	0.67x	0.69x
EV / Revenue	0.23x	0.14x	0.17x	0.21x	0.43x	0.56x
EV / EBITDA	7.52x	2.18x	4.36x	5.59x	10.2x	11.1x
EV / EBIT	8.14x	2.26x	4.58x	5.89x	10.6x	11.4x
EV / FCF	-8.75x	2.31x	2.64x	13.4x	4.64x	-7.24x
FCF Yield	-11.4%	43.3%	37.9%	7.47%	21.5%	-13.8%
Dividend per Share ²	0.015	0.015	0.015	0.0138	0.028	0.0162
Rate of return	9.2%	10.9%	8.98%	7.95%	8.75%	4.27%
EPS ²	0.0243	0.0318	0.0265	0.0222	0.0212	0.0273
Distribution rate	61.7%	47.1%	56.7%	61.9%	132%	59.4%
Net sales ¹	459.7	479.7	406	333	380.6	439.6
EBITDA ¹	14.25	30.18	15.36	12.3	15.96	22.25
EBIT ¹	13.17	29.2	14.63	11.66	15.36	21.73
Net income ¹	19.44	25.46	21.18	17.77	16.96	21.84
Net Debt ¹	-23.24	-44.47	-66.56	-69.69	-93.21	-56.38
Reference price ²	0.1630	0.1380	0.1670	0.1730	0.3200	0.3800
Nbr of stocks (in thousands)	800,000	800,000	800,000	800,000	800,000	800,000
Announcement Date	3/31/21	3/30/22	3/30/23	4/15/24	4/10/25	4/15/26

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.($)
MODERN LIVING INVESTMENTS HOLDINGS LIMITED	-	-	-	-	25.5M
CBRE GROUP, INC.	21.98x	0.95x	11.53x	-.--%	40.84B
KE HOLDINGS INC.	20.46x	0.84x	7.88x	2.37%	18.2B
JONES LANG LASALLE INCORPORATED	14.48x	0.57x	9.97x	-.--%	15.1B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	17.21x	3.46x	11.1x	5.79%	11.21B
CAPITALAND INVESTMENT LIMITED	19.4x	8.27x	15.7x	4.8%	9.64B
ZILLOW GROUP, INC.	37.71x	2.21x	8.67x	-.--%	7.03B
FIRSTSERVICE CORPORATION	37.36x	1.35x	13.19x	0.89%	6.33B
COLLIERS INTERNATIONAL GROUP INC.	49.57x	1.1x	8.34x	0.32%	4.99B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	36.05x	14.96x	-	1.76%	4.55B
Average	28.25x	3.75x	10.80x	1.77%	11.79B
Weighted average by Cap.	23.60x	2.37x	10.82x	1.44%