Valuation Sun Hung Kai Properties Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 12:08:12 13/05/2026 +04			5-day change	1st Jan Change
139.60 ^HKD	-0.14%		-4.51%	+47.41%

04-23	Yu Tak International Holdings Limited Announces Board and Committee Changes	CI
04-21	MTR Draws Eight Bids for Kam Sheung Road Phase 2 Project	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	335,273	268,624	286,011	184,913	260,945	405,140	-	-
Change	-	-19.88%	6.47%	-35.35%	41.12%	55.26%	-	-
Enterprise Value (EV) ¹	430,315	373,232	395,784	295,779	354,243	486,832	477,651	459,590
Change	-	-13.27%	6.04%	-25.27%	19.77%	37.43%	-1.89%	-3.78%
P/E ratio	12.6x	10.5x	12x	10.3x	13.5x	17.9x	15.8x	15.1x
PBR	0.56x	0.45x	0.47x	0.32x	0.42x	0.64x	0.63x	0.61x
PEG	-	-2.48x	-1.86x	-0.5x	11.09x	1x	1.2x	3.34x
Capitalization / Revenue	3.93x	3.46x	4.02x	2.59x	3.27x	4.43x	4.69x	4.61x
EV / Revenue	5.05x	4.8x	5.56x	4.14x	4.44x	5.32x	5.53x	5.23x
EV / EBITDA	10.6x	10.1x	12.7x	9.67x	11.4x	14.7x	13.6x	12.5x
EV / EBIT	11.6x	11.2x	14.4x	11.1x	13.6x	17.4x	16x	14.7x
EV / FCF	79.2x	135x	37.5x	20.4x	12.2x	27.7x	23.9x	22.2x
FCF Yield	1.26%	0.74%	2.66%	4.91%	8.18%	3.61%	4.18%	4.51%
Dividend per Share ²	4.95	4.95	4.95	3.75	3.75	3.903	4.135	4.405
Rate of return	4.28%	5.34%	5.02%	5.55%	4.16%	2.79%	2.96%	3.15%
EPS ²	9.21	8.82	8.25	6.57	6.65	7.814	8.861	9.262
Distribution rate	53.7%	56.1%	60%	57.1%	56.4%	49.9%	46.7%	47.6%
Net sales ¹	85,262	77,747	71,195	71,506	79,721	91,501	86,328	87,804
EBITDA ¹	40,726	36,981	31,169	30,575	31,135	33,008	35,030	36,717
EBIT ¹	37,245	33,362	27,545	26,752	26,078	28,030	29,902	31,303
Net income ¹	26,686	25,560	23,907	19,046	19,277	22,681	25,425	26,513
Net Debt ¹	95,042	104,608	109,773	110,866	93,298	81,691	72,511	54,449
Reference price ²	115.70	92.70	98.70	67.55	90.05	139.80	139.80	139.80
Nbr of stocks (in thousands)	2,897,780	2,897,780	2,897,780	2,737,417	2,897,780	2,898,000	-	-
Announcement Date	09/09/21	08/09/22	07/09/23	05/09/24	04/09/25	-	-	-

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.($)
SUN HUNG KAI PROPERTIES LIMITED	17.89x	5.32x	14.75x	2.79%	51.75B
CHINA RESOURCES LAND LIMITED	9.64x	1.58x	7.91x	3.68%	34.72B
MITSUBISHI ESTATE CO., LTD.	24.78x	4.66x	19.56x	1.03%	34.53B
EMAAR PROPERTIES	6.24x	0.74x	1.64x	8.42%	28.59B
MITSUI FUDOSAN CO., LTD.	16.89x	3.32x	16.39x	2.07%	28.85B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	21.19x	7.88x	22.34x	0.9%	28.75B
CK ASSET HOLDINGS LIMITED	10.47x	2.54x	8.74x	3.55%	22.84B
CHINA OVERSEAS LAND & INVESTMENT LIMITED	12.09x	1.81x	15.38x	3.12%	22.37B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED	21.2x	7.67x	24.14x	3.72%	21B
Average	15.60x	3.95x	14.54x	3.25%	30.38B
Weighted average by Cap.	15.89x	4.00x	14.36x	3.16%