Stock 2669 CHINA OVERSEAS PROPERTY HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials China Overseas Property Holdings Limited

Equities

2669

KYG2118M1096

Real Estate Services

Market Closed - Hong Kong S.E.
Other stock markets
 09:08:17 07/05/2024 BST 		5-day change 1st Jan Change
5.24 HKD -0.76% Intraday chart for China Overseas Property Holdings Limited +9.39% -10.58%
03-27 Nomura Adjusts China Overseas Property Holdings’ Price Target to HK$4.95 From HK$7.10, Keeps at Neutral MT
03-27 China Overseas Property Holdings Limited commences an Equity Buyback Plan for 328,686,046 shares, representing 10% of its issued share capital, under the authorization approved on June 20, 2023. CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 16,106 13,279 27,182 26,722 19,261 17,339 - -
Enterprise Value (EV) 1 13,567 9,573 22,899 22,031 13,867 11,080 8,887 7,705
P/E ratio 30 x 19 x 27.6 x 21 x 13.2 x 10.5 x 8.27 x 7.72 x
Yield 1.02% 1.58% 1.09% 1.48% - 3.02% 3.62% 3.88%
Capitalization / Revenue 2.95 x 2.03 x 2.88 x 2.11 x 1.36 x 1.06 x 0.85 x 0.78 x
EV / Revenue 2.48 x 1.46 x 2.43 x 1.74 x 0.98 x 0.67 x 0.44 x 0.35 x
EV / EBITDA 16.9 x 9.68 x 17.9 x 13.4 x 7.25 x 4.93 x 3.29 x 2.61 x
EV / FCF 66.3 x 8.08 x 35.4 x 20.2 x - 5.25 x 3.83 x 2.81 x
FCF Yield 1.51% 12.4% 2.83% 4.96% - 19% 26.1% 35.6%
Price to Book 10.7 x 6.18 x 9.06 x 7.4 x 4.31 x 3.13 x 2.39 x 2.03 x
Nbr of stocks (in thousands) 3,286,860 3,286,860 3,286,860 3,286,860 3,286,860 3,283,960 - -
Reference price 2 4.900 4.040 8.270 8.130 5.860 5.280 5.280 5.280
Announcement Date 20/03/20 25/03/21 24/03/22 23/03/23 26/03/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 5,466 6,545 9,442 12,689 14,146 16,429 20,339 22,091
EBITDA 1 803.4 988.5 1,280 1,640 1,914 2,248 2,700 2,954
EBIT 1 762.5 938.9 1,213 1,555 1,824 2,174 2,713 2,842
Operating Margin 13.95% 14.34% 12.85% 12.25% 12.89% 13.23% 13.34% 12.86%
Earnings before Tax (EBT) 1 760.5 931.6 1,318 1,678 1,955 2,212 2,809 2,968
Net income 1 537.8 700 983.9 1,273 1,455 1,658 2,108 2,252
Net margin 9.84% 10.7% 10.42% 10.03% 10.29% 10.09% 10.36% 10.2%
EPS 2 0.1636 0.2130 0.2993 0.3873 0.4427 0.5044 0.6383 0.6838
Free Cash Flow 1 204.5 1,185 647 1,092 - 2,110 2,319 2,744
FCF margin 3.74% 18.11% 6.85% 8.6% - 12.84% 11.4% 12.42%
FCF Conversion (EBITDA) 25.45% 119.92% 50.56% 66.57% - 93.88% 85.87% 92.9%
FCF Conversion (Net income) 38.02% 169.35% 65.76% 85.75% - 127.24% 110% 121.86%
Dividend per Share 2 0.0500 0.0640 0.0900 0.1200 - 0.1597 0.1911 0.2050
Announcement Date 20/03/20 25/03/21 24/03/22 23/03/23 26/03/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2
Net sales 1 3,065 2,850 3,695 4,296 5,146 5,814 6,875 7,163 6,382 7,113 10,669 8,619 12,928
EBITDA 395.6 383.3 - 519.4 748.9 - - - - - - - -
EBIT 1 409.3 394 - 489.6 723.3 655.5 899.3 942.7 802.3 940.1 1,410 1,081 1,621
Operating Margin 13.35% 13.82% - 11.4% 14.06% 11.27% 13.08% 13.16% 12.57% 13.22% 13.22% 12.54% 12.54%
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income 289.4 280 - 393.1 590.8 - - - - - - - -
Net margin 9.44% 9.83% - 9.15% 11.48% - - - - - - - -
EPS 2 - - - - - 0.1587 0.2286 0.2209 0.2032 0.2170 0.3250 0.2490 0.3680
Dividend per Share - - - - - - - - - - - - -
Announcement Date 20/03/20 20/08/20 25/03/21 17/08/21 24/03/22 31/08/22 23/03/23 21/08/23 26/03/24 - - - -
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 2,539 3,706 4,283 4,691 5,394 6,260 8,452 9,634
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 204 1,185 647 1,092 - 2,110 2,319 2,745
ROE (net income / shareholders' equity) 40.8% 38.2% 38.2% 38.5% 36.8% 34.1% 31.9% 28.3%
ROA (Net income/ Total Assets) 13.7% 13.3% 13.6% 13.8% 13.8% 14.1% 14.1% 12.9%
Assets 1 3,932 5,245 7,257 9,220 10,577 11,733 14,947 17,451
Book Value Per Share 2 0.4600 0.6500 0.9100 1.100 1.360 1.680 2.210 2.600
Cash Flow per Share 2 0.0900 0.3700 0.2300 0.3700 - 0.5400 0.6600 0.8600
Capex 1 36 34.7 123 119 - 102 139 218
Capex / Sales 0.66% 0.53% 1.3% 0.94% - 0.62% 0.68% 0.98%
Announcement Date 20/03/20 25/03/21 24/03/22 23/03/23 26/03/24 - - -
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for China Overseas Property Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
21
Last Close Price
5.28 HKD
Average target price
7.3 HKD
Spread / Average Target
+38.26%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Services

1st Jan change Capi.
CHINA OVERSEAS PROPERTY HOLDINGS LIMITED Stock China Overseas Property Holdings Limited
-10.58% 2.22B
CBRE GROUP, INC. Stock CBRE Group, Inc.
-7.27% 26.03B
KE HOLDINGS INC. Stock KE Holdings Inc.
+4.87% 20.69B
CAPITALAND INVESTMENT LIMITED Stock CapitaLand Investment Limited
-17.72% 9.94B
ZILLOW GROUP, INC. Stock Zillow Group, Inc.
-27.61% 9.81B
JONES LANG LASALLE INCORPORATED Stock Jones Lang LaSalle Incorporated
+1.20% 9.08B
FIRSTSERVICE CORPORATION Stock FirstService Corporation
-4.03% 6.78B
COLLIERS INTERNATIONAL GROUP INC. Stock Colliers International Group Inc.
-9.02% 5.61B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY Stock Makkah Construction and Development Company
+50.74% 4.92B
CUSHMAN & WAKEFIELD PLC Stock Cushman & Wakefield plc
-6.30% 2.32B
Other Real Estate Services
  1. Stock Market
  2. Equities
  3. 2669 Stock
  4. Financials China Overseas Property Holdings Limited