Valuation CSI Properties Limited

Stocks

Market Closed - Hong Kong S.E. 01:38:20 21/10/2026 pm IST			5-day change	1st Jan Change
0.1260 ^HKD	-0.79%		-6.67%	-28.00%

23/09	CSI Properties Units Obtain Refinancing Loan Facility	MT
14/08	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	1,625	-
Change	-	-18.49%	-36.94%	-11.27%	224.86%	-40%	-
Enterprise Value (EV) ¹	10,233	9,495	939.4	833.5	8,538	6,833	6,722
Change	-	-7.22%	-90.11%	-11.27%	924.39%	-19.98%	-1.62%
P/E	1.59x	4.44x	-2.22x	-0.49x	-3.2x	-7.88x	-9x
PBR	-	-	-	-	-	-	-
PEG	-	-0.1x	0x	-0x	0x	0.1x	0.7x
Capitalization / Revenue	4.35x	1.85x	0.59x	1.6x	1.89x	3.17x	6.82x
EV / Revenue	24.3x	11.8x	0.59x	1.6x	5.97x	13.3x	28.2x
EV / EBITDA	33.7x	14x	7.96x	-4.71x	144x	103x	80.8x
EV / EBIT	38.2x	14.8x	11x	-	199x	139x	103x
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	0.1260	0.1260
Nbr of stocks (in thousands)	46,85,865	46,84,470	46,04,895	46,04,895	1,28,93,706	1,28,93,706	-
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	-7.94x	13.34x	103.25x	-	21Cr
VINGROUP	56.5x	-	-	-	6.06TCr
SUN HUNG KAI PROPERTIES LIMITED	12.39x	4.35x	11.16x	3.89%	3.92TCr
MITSUBISHI ESTATE CO., LTD.	18.42x	4.02x	16.16x	1.33%	2.84TCr
CHINA RESOURCES LAND LIMITED	8.29x	1.49x	8.37x	4.27%	2.76TCr
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	2.76TCr
MITSUI FUDOSAN CO., LTD.	14.17x	3.12x	14.93x	2.47%	2.61TCr
CK ASSET HOLDINGS LIMITED	10x	1.95x	8.05x	4.2%	2.01TCr
VINHOMES	7.75x	2.79x	6.51x	-.--%	1.84TCr
ALPHA DHABI HOLDING	7.46x	0.83x	3.01x	3%	1.91TCr
Average	13.27x	3.63x	19.22x	3.48%	2.67TCr
Weighted average by Cap.	21.22x	2.60x	9.29x	3.66%