Valuation Poly Developments and Holdings Group Co., Ltd.

Equities

End-of-day quote Shanghai S.E. Other stock markets 2026-01-20			5-day change	1st Jan Change
6.530 ^CNY	+4.31%		+0.93%	+7.05%

01-19	Poly Developments Expects 2025 Profit to 79%; Shares Jump 7%	MT
01-19	Poly Developments prelim 2025 net profit down 79.5% Y/Y	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	189,328	187,093	181,113	118,507	105,128	77,481	77,481	-
Change	-	-1.18%	-3.2%	-34.57%	-11.29%	-26.3%	0%	-
Enterprise Value (EV) ¹	340,123	353,900	385,919	324,782	319,776	298,447	359,389	319,907
Change	-	4.05%	9.05%	-15.84%	-1.54%	-6.67%	20.42%	-10.99%
P/E ratio	6.54x	6.8x	9.89x	9.8x	21.1x	24.5x	17.1x	18.3x
PBR	1.05x	0.95x	0.97x	0.61x	0.54x	0.38x	0.39x	0.39x
PEG	-	-1.37x	-0.3x	-0.3x	-0.4x	-0.7x	0.4x	-2.97x
Capitalization / Revenue	0.77x	0.66x	6.44x	0.34x	0.34x	0.27x	0.29x	0.29x
EV / Revenue	1.39x	1.24x	13.7x	0.94x	1.03x	1.05x	1.36x	1.22x
EV / EBITDA	6.35x	6.91x	10.6x	12.5x	12.7x	16.5x	22.4x	16.3x
EV / EBIT	6.51x	7.12x	111x	13.4x	21.2x	18.3x	22.1x	19.2x
EV / FCF	21.6x	34x	52.7x	23.6x	52.5x	5.57x	9.01x	-232x
FCF Yield	4.64%	2.94%	1.9%	4.24%	1.9%	18%	11.1%	-0.43%
Dividend per Share ²	0.73	0.58	0.45	0.41	-	0.0852	0.1707	0.163
Rate of return	4.61%	3.71%	2.97%	4.14%	-	1.3%	2.61%	2.5%
EPS ²	2.42	2.3	1.53	1.01	0.42	0.2665	0.3811	0.3576
Distribution rate	30.2%	25.2%	29.4%	40.6%	-	32%	44.8%	45.6%
Net sales ¹	245,262	285,048	28,111	346,828	311,666	284,411	263,814	262,797
EBITDA ¹	53,560	51,179	36,384	26,076	25,200	18,097	16,036	19,569
EBIT ¹	52,251	49,732	3,468	24,318	15,078	16,267	16,283	16,678
Net income ¹	28,908	27,577	1,830	12,067	5,001	3,146	4,599	4,041
Net Debt ¹	150,795	166,807	204,806	206,274	214,648	220,966	281,908	242,426
Reference price ²	15.820	15.630	15.130	9.900	8.860	6.530	6.530	6.530
Nbr of stocks (in thousands)	11,967,616	11,970,108	11,970,443	11,970,443	11,865,412	11,865,412	11,865,412	-
Announcement Date	1/18/21	1/9/22	1/5/23	1/20/24	1/17/25	1/20/26	-	-

¹CNY in Million²CNY

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.($)
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD.	24.5x	1.05x	16.49x	1.3%	11.13B
SUN HUNG KAI PROPERTIES LIMITED	14.24x	4.58x	12.69x	3.41%	40.95B
EMAAR PROPERTIES	8.35x	1.61x	3.24x	6.94%	35.37B
MITSUI FUDOSAN CO., LTD.	18.47x	3.47x	17.24x	1.89%	31.51B
MITSUBISHI ESTATE CO., LTD.	23.78x	4.43x	18.22x	1.19%	30.28B
CHINA RESOURCES LAND LIMITED	7.68x	1.21x	6.68x	4.61%	27.1B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	18.3x	7.32x	20.61x	1.03%	24.55B
ALPHA DHABI HOLDING	19.23x	1.3x	8.25x	1.41%	25.13B
CK ASSET HOLDINGS LIMITED	11.5x	2.58x	9.55x	4.05%	19.45B
Average	16.23x	3.06x	12.55x	2.87%	27.28B
Weighted average by Cap.	15.55x	3.24x	12.19x	3.09%