Valuation CK Asset Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 01:38:41 13/07/2026 pm IST			5-day change	1st Jan Change
45.50 ^HKD	+0.09%		+2.76%	+15.72%

02/06	Can CK Asset Outperfom the Real Estate Market?
28/04	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	1,79,082	1,72,703	1,39,108	1,11,643	1,37,611	1,59,240	-	-
Change	-	-3.56%	-19.45%	-19.74%	23.26%	15.72%	-	-
Enterprise Value (EV) ¹	2,12,185	1,60,042	1,51,496	1,28,243	1,47,228	1,47,580	1,43,889	1,50,300
Change	-	-24.57%	-5.34%	-15.35%	14.8%	0.24%	-2.5%	4.46%
P/E	8.52x	8.04x	8.07x	8.2x	12.7x	8.78x	12.3x	10.1x
PBR	0.47x	0.45x	0.35x	0.28x	0.34x	0.39x	0.38x	0.37x
PEG	-	2.21x	-0.4x	-0.4x	-0.6x	0.1x	-0.4x	0.5x
Capitalization / Revenue	2.88x	3.07x	2.94x	2.45x	2.38x	2.4x	2.41x	2.22x
EV / Revenue	3.42x	2.84x	3.21x	2.82x	2.54x	2.23x	2.18x	2.1x
EV / EBITDA	7.21x	8.01x	9.96x	9.44x	11.5x	7.13x	8.45x	8.14x
EV / EBIT	8.19x	8.92x	11.4x	11x	13.8x	8.52x	9.35x	8.77x
EV / FCF	10.9x	-	-37.5x	20.3x	9.66x	18.3x	18.6x	14.2x
FCF Yield	9.21%	-	-2.67%	4.94%	10.3%	5.46%	5.38%	7.07%
Dividend per Share ²	2.2	2.28	2.05	1.74	1.78	1.832	1.874	2.082
Rate of return	4.48%	4.75%	5.23%	5.45%	4.53%	4.03%	4.12%	4.58%
EPS ²	5.77	5.98	4.86	3.89	3.1	5.183	3.714	4.506
Distribution rate	38.1%	38.1%	42.2%	44.7%	57.4%	35.3%	50.5%	46.2%
Net sales ¹	62,094	56,341	47,243	45,529	57,935	66,283	65,988	71,717
EBITDA ¹	29,431	19,980	15,203	13,591	12,857	20,701	17,021	18,470
EBIT ¹	25,915	17,935	13,276	11,665	10,658	17,319	15,386	17,140
Net income ¹	20,824	21,683	17,340	13,657	10,847	16,983	12,911	15,113
Net Debt ¹	33,103	-12,661	12,388	16,600	9,617	-11,659	-15,351	-8,940
Reference price ²	49.15	48.05	39.20	31.90	39.32	45.50	45.50	45.50
Nbr of stocks (in thousands)	36,43,584	35,94,241	35,48,684	34,99,778	34,99,778	34,99,778	-	-
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	8.77x	2.22x	7.12x	4.03%	2.03TCr
SUN HUNG KAI PROPERTIES LIMITED	15.32x	4.85x	13.03x	3.31%	4.36TCr
MITSUBISHI ESTATE CO., LTD.	20.93x	4.27x	17.53x	1.2%	3.11TCr
CHINA RESOURCES LAND LIMITED	8.13x	1.43x	7.17x	4.38%	2.93TCr
EMAAR PROPERTIES	5.92x	0.69x	1.42x	8.43%	2.85TCr
MITSUI FUDOSAN CO., LTD.	13.98x	3.07x	14.73x	2.51%	2.52TCr
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.13x	6.83x	18.32x	1.41%	2.15TCr
CHINA OVERSEAS LAND & INVESTMENT LIMITED	9.75x	1.62x	13.77x	3.88%	1.8TCr
Average	12.24x	3.12x	11.64x	3.64%	2.72TCr
Weighted average by Cap.	12.68x	3.24x	11.59x	3.66%