Valuation CK Asset Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 09:08:21 12/06/2026 BST			5-day change	1st Jan Change
46.28 ^HKD	+1.62%		-0.94%	+17.70%

06-02	Can CK Asset Outperfom the Real Estate Market?
04-28	UK Power Networks Sale Receives Approval from Shareholders	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	179,082	172,703	139,108	111,643	137,611	161,970	-	-
Change	-	-3.56%	-19.45%	-19.74%	23.26%	17.7%	-	-
Enterprise Value (EV) ¹	212,185	160,042	151,496	128,243	147,228	152,803	148,664	159,428
Change	-	-24.57%	-5.34%	-15.35%	14.8%	3.79%	-2.71%	7.24%
P/E Ratio	8.52x	8.04x	8.07x	8.2x	12.7x	9.46x	12.4x	10.5x
PBR	0.47x	0.45x	0.35x	0.28x	0.34x	0.4x	0.39x	0.38x
PEG	-	2.21x	-0.4x	-0.4x	-0.6x	0.2x	-0.5x	0.6x
Capitalization / Revenue	2.88x	3.07x	2.94x	2.45x	2.38x	2.42x	2.43x	2.14x
EV / Revenue	3.42x	2.84x	3.21x	2.82x	2.54x	2.28x	2.23x	2.11x
EV / EBITDA	7.21x	8.01x	9.96x	9.44x	11.5x	7.85x	8.58x	8.1x
EV / EBIT	8.19x	8.92x	11.4x	11x	13.8x	9.32x	9.47x	9.22x
EV / FCF	10.9x	-	-37.5x	20.3x	-	19x	19.2x	15x
FCF Yield	9.21%	-	-2.67%	4.94%	-	5.27%	5.21%	6.66%
Dividend per Share ²	2.2	2.28	2.05	1.74	1.78	1.818	1.874	2.082
Rate of return	4.48%	4.75%	5.23%	5.45%	4.53%	3.93%	4.05%	4.5%
EPS ²	5.77	5.98	4.86	3.89	3.1	4.891	3.738	4.399
Distribution rate	38.1%	38.1%	42.2%	44.7%	57.4%	37.2%	50.1%	47.3%
Net sales ¹	62,094	56,341	47,243	45,529	57,935	66,911	66,544	75,643
EBITDA ¹	29,431	19,980	15,203	13,591	12,857	19,453	17,330	19,673
EBIT ¹	25,915	17,935	13,276	11,665	10,658	16,388	15,701	17,282
Net income ¹	20,824	21,683	17,340	13,657	10,847	16,978	12,872	15,113
Net Debt ¹	33,103	-12,661	12,388	16,600	9,617	-9,166	-13,306	-2,541
Reference price ²	49.15	48.05	39.20	31.90	39.32	46.28	46.28	46.28
Nbr of stocks (in thousands)	3,643,584	3,594,241	3,548,684	3,499,778	3,499,778	3,499,778	-	-
Announcement Date	17/03/22	16/03/23	21/03/24	20/03/25	19/03/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CK ASSET HOLDINGS LIMITED	9.31x	2.24x	7.72x	3.99%	20.34B
SUN HUNG KAI PROPERTIES LIMITED	14.77x	4.62x	12.67x	3.39%	42.6B
CHINA RESOURCES LAND LIMITED	9.32x	1.55x	7.76x	3.83%	33.56B
MITSUBISHI ESTATE CO., LTD.	22.67x	4.41x	18.52x	1.12%	31.05B
EMAAR PROPERTIES	5.48x	0.52x	1.05x	9.26%	25.99B
MITSUI FUDOSAN CO., LTD.	15.51x	3.18x	15.71x	2.26%	26.04B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	11.8x	1.78x	15.12x	3.2%	21.81B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.04x	6.62x	18.77x	1.26%	19.96B
ALPHA DHABI HOLDING	14.22x	0.91x	6x	2.62%	19.74B
Average	13.12x	2.87x	11.48x	3.44%	26.79B
Weighted average by Cap.	13.35x	2.97x	11.58x	3.46%