Company Valuation: Shun Ho Property Investments Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 777.7 665.1 573 419.5 353 296.7
Change - -14.47% -13.85% -26.79% -15.85% -15.94%
Enterprise Value (EV) 1 1,454 1,139 1,349 1,116 1,135 866.6
Change - -21.66% 18.4% -17.25% 1.63% -23.61%
P/E -4.53x 9.75x 1.19x -5.75x -1.22x -1.67x
PBR 0.11x 0.1x 0.08x 0.06x 0.05x 0.04x
PEG - -0x 0x 0x -0x 0x
Capitalization / Revenue 2x 1.29x 0.94x 0.69x 0.52x 0.41x
EV / Revenue 3.75x 2.21x 2.2x 1.84x 1.66x 1.21x
EV / EBITDA 8.12x 4.96x 4.14x 4.81x 4.56x 2.95x
EV / EBIT 20.7x 9.2x 6.09x 10.4x 13.7x 6.8x
EV / FCF 18x 6.04x 5.8x 11x 7.31x 4.05x
FCF Yield 5.54% 16.5% 17.2% 9.11% 13.7% 24.7%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.3355 0.1334 0.9424 -0.1426 -0.5667 -0.3474
Distribution rate - - - - - -
Net sales 1 387.9 514.4 612.7 606 684 716
EBITDA 1 179.2 229.9 325.6 232 248.5 293.8
EBIT 1 70.18 123.8 221.5 107.8 82.87 127.5
Net income 1 -171.6 68.23 482.1 -72.97 -289.9 -177.7
Net Debt 1 676.8 474.3 776 696.8 781.5 569.9
Reference price 2 1.5200 1.3000 1.1200 0.8200 0.6900 0.5800
Nbr of stocks (in thousands) 511,613 511,613 511,613 511,613 511,613 511,613
Announcement Date 4/19/21 4/13/22 4/25/23 4/23/24 4/24/25 4/28/26
1HKD in Million2HKD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 44.01M
32.15x4x18.5x0.8% 93.6B
15.73x4.9x12.47x1.98% 74.28B
38.12x6.5x20.83x0.19% 71.88B
11.76x2.11x8.14x2.32% 34.64B
27.52x10.48x18.76x1.3% 23.76B
48.75x2.58x15.74x0.38% 14.97B
16.11x2.83x8.04x4.94% 12.83B
19.79x2.31x10.54x3.29% 11.57B
44.75x8.87x25.99x0.47% 10.6B
Average 28.30x 4.95x 15.45x 1.74% 34.82B
Weighted average by Cap. 27.63x 4.95x 16.14x 1.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. 219 Stock
  4. Valuation Shun Ho Property Investments Limited