Valuation China Resources Land Limited
Equities
1109
KYG2108Y1052
Real Estate Development & Operations
|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 35.36 HKD | -1.56% |
|
-2.80% | +30.15% |
| 05-29 | Chinese Developers Gain After Beijing Issues New Urban Renewal Plan | DJ |
| 05-18 | China Resources Land says proposed spin-off approved by stock exchange | RE |
Company Valuation: China Resources Land Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 233,895 | 254,931 | 199,666 | 160,803 | 193,962 | 256,143 | - | - |
| Change | - | 8.99% | -21.68% | -19.46% | 20.62% | 32.06% | - | - |
| Enterprise Value (EV) 1 | 414,245 | 327,061 | 329,394 | 296,318 | 382,086 | 439,777 | 429,753 | 426,487 |
| Change | - | -21.05% | 0.71% | -10.04% | 28.94% | 15.1% | -2.28% | -0.76% |
| P/E ratio | 5.86x | 7.95x | 5.87x | 5.86x | 6.74x | 9.08x | 8.61x | 7.97x |
| PBR | 0.84x | 0.92x | 0.7x | 0.55x | 0.59x | 0.73x | 0.69x | 0.66x |
| PEG | - | -0.4x | 0.96x | -0.3x | 1.37x | -4.75x | 1.6x | 0.98x |
| Capitalization / Revenue | 0.89x | 1.08x | 0.73x | 0.54x | 0.61x | 0.89x | 0.91x | 0.89x |
| EV / Revenue | 1.58x | 1.38x | 1.21x | 0.99x | 1.2x | 1.53x | 1.52x | 1.48x |
| EV / EBITDA | 7.22x | 6.46x | 6.01x | 5.76x | 7.21x | 7.65x | 7.08x | 6.39x |
| EV / EBIT | 7.43x | 6.66x | 6.17x | 5.94x | 7.46x | 8.3x | 7.72x | 7.07x |
| EV / FCF | 72.3x | 11.9x | 6.6x | 6.1x | - | 22.3x | 10.6x | 8.81x |
| FCF Yield | 1.38% | 8.4% | 15.2% | 16.4% | - | 4.48% | 9.44% | 11.4% |
| Dividend per Share 2 | 1.702 | 1.597 | 1.563 | 1.413 | 1.321 | 1.409 | 1.484 | 1.609 |
| Rate of return | 5.19% | 4.47% | 5.58% | 6.27% | 4.86% | 3.92% | 4.13% | 4.48% |
| EPS 2 | 5.598 | 4.499 | 4.772 | 3.845 | 4.034 | 3.957 | 4.17 | 4.508 |
| Distribution rate | 30.4% | 35.5% | 32.8% | 36.7% | 32.8% | 35.6% | 35.6% | 35.7% |
| Net sales 1 | 261,539 | 236,423 | 272,393 | 298,628 | 318,910 | 288,255 | 282,804 | 288,130 |
| EBITDA 1 | 57,386 | 50,632 | 54,768 | 51,488 | 52,971 | 57,524 | 60,662 | 66,795 |
| EBIT 1 | 55,776 | 49,109 | 53,344 | 49,848 | 51,236 | 53,012 | 55,698 | 60,281 |
| Net income 1 | 39,952 | 32,075 | 34,020 | 27,421 | 28,802 | 28,594 | 30,360 | 32,725 |
| Net Debt 1 | 180,350 | 72,129 | 129,728 | 135,516 | 188,125 | 183,634 | 173,610 | 170,343 |
| Reference price 2 | 32.80 | 35.75 | 28.00 | 22.55 | 27.20 | 35.92 | 35.92 | 35.92 |
| Nbr of stocks (in thousands) | 7,130,940 | 7,130,940 | 7,130,940 | 7,130,940 | 7,130,940 | 7,130,940 | - | - |
| Announcement Date | 30/03/22 | 29/03/23 | 25/03/24 | 25/03/25 | 29/03/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.08x | 1.53x | 7.65x | 3.92% | 32.69B | |
| 15.5x | 4.8x | 13.17x | 3.23% | 44.72B | |
| 21.84x | 4.31x | 18.11x | 1.16% | 29.96B | |
| 5.75x | 0.68x | 1.34x | 8.82% | 27.29B | |
| 15.08x | 3.14x | 15.5x | 2.32% | 25.35B | |
| 11.81x | 1.78x | 15.16x | 3.2% | 21.85B | |
| 9.45x | 2.28x | 7.84x | 3.94% | 20.64B | |
| 15.4x | 6.69x | 18.97x | 1.23% | 20.46B | |
| 14.43x | 0.92x | 6.09x | 2.58% | 20.04B | |
| Average | 13.15x | 2.90x | 11.54x | 3.38% | 27B | |
| Weighted average by Cap. | 13.34x | 3.02x | 11.58x | 3.44% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 1109 Stock
- Valuation China Resources Land Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition