Valuation CSI Properties Limited

Stocks

Market Closed - Hong Kong S.E. 09:08:31 24/09/2026 BST			5-day change	1st Jan Change
0.1500 ^HKD	-2.60%		-4.46%	-14.29%

09-23	CSI Properties Units Obtain Refinancing Loan Facility	MT
08-14	Csi Properties Limited Announces Resignation of Dr. Lo Wing Yan, William, Jp as an Independent Non-Executive Director and Board Committees, Effective August 14, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,827	1,490	939.4	833.5	2,708	1,934	-
Change	-	-18.49%	-36.94%	-11.27%	224.86%	-28.57%	-
Enterprise Value (EV) ¹	10,233	9,495	939.4	833.5	8,538	7,142	7,031
Change	-	-7.22%	-90.11%	-11.27%	924.39%	-16.35%	-1.55%
P/E	1.59x	4.44x	-2.22x	-0.49x	-3.2x	-9.38x	-10.7x
PBR	-	-	-	-	-	-	-
PEG	-	-0.1x	0x	-0x	0x	0.1x	0.9x
Capitalization / Revenue	4.35x	1.85x	0.59x	1.6x	1.89x	3.77x	8.12x
EV / Revenue	24.3x	11.8x	0.59x	1.6x	5.97x	13.9x	29.5x
EV / EBITDA	33.7x	14x	7.96x	-4.71x	144x	108x	84.5x
EV / EBIT	38.2x	14.8x	11x	-	199x	146x	108x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	0.0084	0.0084	-	-	-	-	-
Rate of return	2.15%	2.64%	-	-	-	-	-
EPS ²	0.2452	0.0716	-0.0918	-0.3673	-0.0656	-0.016	-0.014
Distribution rate	3.43%	11.7%	-	-	-	-	-
Net sales ¹	420.5	804.3	1,579	520.6	1,430	513.3	238.2
EBITDA ¹	303.7	676.3	118	-176.9	59.34	66.3	83.2
EBIT ¹	268	641.6	85.27	-	42.99	49	65
Net income ¹	1,156	335.7	-425.6	-1,692	-825.3	-206.4	-183.6
Net Debt ¹	8,406	8,005	-	-	5,830	5,208	5,097
Reference price ²	0.3900	0.3180	0.2040	0.1810	0.2100	0.1500	0.1500
Nbr of stocks (in thousands)	4,685,865	4,684,470	4,604,895	4,604,895	12,893,706	12,893,706	-
Announcement Date	29/06/22	29/06/23	27/06/24	30/06/25	29/06/26	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CSI PROPERTIES LIMITED	-9.63x	14.01x	108.5x	-	253M
SUN HUNG KAI PROPERTIES LIMITED	14.16x	4.58x	12.32x	3.58%	40.31B
EMAAR PROPERTIES	5.77x	0.78x	1.64x	8.58%	28.06B
MITSUBISHI ESTATE CO., LTD.	17.85x	3.95x	15.88x	1.37%	27.45B
CHINA RESOURCES LAND LIMITED	8.06x	1.44x	7.92x	4.39%	26.93B
MITSUI FUDOSAN CO., LTD.	13.72x	3.07x	14.71x	2.55%	25.24B
ALPHA DHABI HOLDING	8.1x	0.9x	3.27x	2.76%	20.71B
CK ASSET HOLDINGS LIMITED	10.32x	2.03x	8.35x	4.07%	20.76B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.01x	6.39x	16.79x	1.67%	18.58B
HONGKONG LAND HOLDINGS LIMITED	38.59x	14.1x	35.5x	3.08%	18.63B
Average	11.99x	5.12x	22.49x	3.56%	22.69B
Weighted average by Cap.	13.78x	3.86x	12.36x	3.68%