Valuation China Overseas Property Holdings Limited

Stocks

Delayed Hong Kong S.E. Other stock markets 09:29:08 22/07/2026 am IST			5-day change	1st Jan Change
3.540 ^HKD	-1.12%		+2.61%	-21.68%

17/06	China Overseas Property Holdings Limited Approves Final Dividend for the Year Ended 31 December 2025	CI
04/06	China Overseas Property Renews Financial Services Deal With Group Finance Unit	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	27,182	26,722	19,261	16,814	14,844	11,757	-	-
Change	-	-1.69%	-27.92%	-12.71%	-11.72%	-20.8%	-	-
Enterprise Value (EV) ¹	22,899	22,031	13,867	11,183	7,908	3,764	3,947	2,956
Change	-	-3.79%	-37.06%	-19.36%	-29.28%	-52.41%	4.88%	-25.11%
P/E	27.6x	21x	13.2x	10.4x	9.59x	7.21x	6.91x	6.52x
PBR	9.06x	7.4x	4.31x	3.07x	2.24x	1.54x	1.36x	1.22x
PEG	-	0.7x	0.9x	0.9x	-2.24x	1.34x	1.61x	1.09x
Capitalization / Revenue	2.88x	2.11x	1.36x	1.12x	0.88x	0.66x	0.63x	0.59x
EV / Revenue	2.43x	1.74x	0.98x	0.74x	0.47x	0.21x	0.21x	0.15x
EV / EBITDA	17.9x	13.4x	7.25x	5.23x	3.6x	1.72x	1.71x	1.2x
EV / EBIT	18.9x	14.2x	7.6x	5.51x	3.82x	1.79x	1.8x	1.28x
EV / FCF	35.4x	20.2x	9.43x	8.92x	6.68x	3.05x	3.46x	2.6x
FCF Yield	2.83%	4.96%	10.6%	11.2%	15%	32.7%	28.9%	38.5%
Dividend per Share ²	0.09	0.12	0.14	0.18	0.19	0.2075	0.2172	0.2344
Rate of return	1.09%	1.48%	2.39%	3.52%	4.2%	5.8%	6.07%	6.55%
EPS ²	0.2993	0.3873	0.4427	0.4925	0.4714	0.4967	0.5181	0.549
Distribution rate	30.1%	31%	31.6%	36.5%	40.3%	41.8%	41.9%	42.7%
Net sales ¹	9,442	12,689	14,146	15,014	16,946	17,895	18,755	19,851
EBITDA ¹	1,280	1,640	1,914	2,138	2,197	2,192	2,303	2,453
EBIT ¹	1,213	1,555	1,824	2,028	2,069	2,104	2,193	2,310
Net income ¹	983.9	1,273	1,455	1,618	1,548	1,628	1,703	1,802
Net Debt ¹	-4,283	-4,691	-5,394	-5,631	-6,935	-7,993	-7,809	-8,800
Reference price ²	8.270	8.130	5.860	5.120	4.520	3.580	3.580	3.580
Nbr of stocks (in thousands)	32,86,860	32,86,860	32,86,860	32,83,960	32,83,960	32,83,960	-	-
Announcement Date	24/03/22	23/03/23	26/03/24	27/03/25	26/03/26	-	-	-

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.($)
CHINA OVERSEAS PROPERTY HOLDINGS LIMITED	7.25x	0.21x	1.75x	5.76%	149.92Cr
CBRE GROUP, INC.	21.87x	0.95x	11.48x	-.--%	4.05TCr
KE HOLDINGS INC.	21.77x	0.87x	8.22x	2.21%	1.9TCr
JONES LANG LASALLE INCORPORATED	14.49x	0.57x	9.99x	-.--%	1.51TCr
CAPITALAND INVESTMENT LIMITED	19.4x	8.27x	15.7x	4.8%	962.79Cr
ZILLOW GROUP, INC.	40.36x	2.38x	9.35x	-.--%	728.49Cr
FIRSTSERVICE CORPORATION	36.2x	1.3x	12.84x	0.82%	660.1Cr
COLLIERS INTERNATIONAL GROUP INC.	50.62x	1.11x	8.48x	0.31%	500.62Cr
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	35.42x	14.7x	-	1.79%	448.08Cr
NEWMARK GROUP, INC.	16.33x	0.95x	5.43x	0.77%	279.43Cr
Average	26.37x	3.13x	9.25x	1.65%	1.12TCr
Weighted average by Cap.	24.19x	2.18x	10.58x	1.02%