Valuation China Overseas Property Holdings Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 03:59:54 2026-05-08 am EDT			5-day change	1st Jan Change
4.160 ^HKD	+2.97%		+4.79%	-7.96%

Apr. 29	China Overseas Land & Investment Limited Enters into New Services Framework Agreement and New Property Management Utilities Charges Agreement with China Overseas Property Holdings Limited	CI
Apr. 29	China Overseas Grand Oceans Group Limited Enters Renewal Framework Agreement With China Overseas Property Holdings Limited For Property Management Services	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	13,279	27,182	26,722	19,261	16,814	13,267	13,267	-
Change	-	104.7%	-1.69%	-27.92%	-12.71%	-21.09%	0%	-
Enterprise Value (EV) ¹	9,573	22,899	22,031	13,867	11,183	7,908	5,422	5,517
Change	-	139.2%	-3.79%	-37.06%	-19.36%	-29.28%	-10.06%	1.75%
P/E ratio	19x	27.6x	21x	13.2x	10.4x	9.59x	8.24x	7.65x
PBR	6.18x	9.06x	7.4x	4.31x	3.07x	2.24x	1.75x	1.49x
PEG	-	0.7x	0.7x	0.9x	0.9x	-2.24x	-1.13x	1x
Capitalization / Revenue	2.03x	2.88x	2.11x	1.36x	1.12x	0.88x	0.74x	0.71x
EV / Revenue	1.46x	2.43x	1.74x	0.98x	0.74x	0.47x	0.3x	0.29x
EV / EBITDA	9.68x	17.9x	13.4x	7.25x	5.23x	3.6x	2.51x	2.41x
EV / EBIT	10.2x	18.9x	14.2x	7.6x	5.51x	3.82x	2.62x	2.46x
EV / FCF	8.08x	35.4x	20.2x	9.43x	8.92x	4.48x	4.4x	4.83x
FCF Yield	12.4%	2.83%	4.96%	10.6%	11.2%	22.3%	22.7%	20.7%
Dividend per Share ²	0.064	0.09	0.12	0.14	0.18	0.19	0.2066	0.2163
Rate of return	1.58%	1.09%	1.48%	2.39%	3.52%	4.2%	5.11%	5.35%
EPS ²	0.213	0.2993	0.3873	0.4427	0.4925	0.4714	0.4905	0.528
Distribution rate	30%	30.1%	31%	31.6%	36.5%	40.3%	42.1%	41%
Net sales ¹	6,545	9,442	12,689	14,146	15,014	16,946	17,920	18,780
EBITDA ¹	988.5	1,280	1,640	1,914	2,138	2,197	2,159	2,292
EBIT ¹	938.9	1,213	1,555	1,824	2,028	2,069	2,072	2,244
Net income ¹	700	983.9	1,273	1,455	1,618	1,548	1,607	1,735
Net Debt ¹	-3,706	-4,283	-4,691	-5,394	-5,631	-6,935	-7,845	-7,750
Reference price ²	4.040	8.270	8.130	5.860	5.120	4.040	4.040	4.040
Nbr of stocks (in thousands)	3,286,860	3,286,860	3,286,860	3,286,860	3,283,960	3,283,960	3,283,960	-
Announcement Date	3/25/21	3/24/22	3/23/23	3/26/24	3/27/25	3/26/26	-	-

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	7.64x	0.37x	2.65x	4.71%	1.69B
CBRE GROUP, INC.	22.62x	1.01x	12.37x	-.--%	42.96B
KE HOLDINGS INC.	31.91x	0.93x	10.01x	1.91%	21.3B
JONES LANG LASALLE INCORPORATED	14.83x	0.54x	9.44x	-.--%	15.22B
CHINA RESOURCES MIXC LIFESTYLE SERVICES LIMITED	22.17x	4.57x	14.7x	4.5%	14.42B
CAPITALAND INVESTMENT LIMITED	20.67x	8.72x	16.84x	4.46%	10.56B
ZILLOW GROUP, INC.	55.35x	3.24x	12.72x	-.--%	10.01B
FIRSTSERVICE CORPORATION	33.33x	1.18x	11.64x	0.89%	6.19B
COLLIERS INTERNATIONAL GROUP INC.	52.7x	1.11x	8.5x	0.3%	5.31B
MAKKAH CONSTRUCTION AND DEVELOPMENT COMPANY	33.02x	13.7x	-	1.92%	4.17B
Average	29.42x	3.54x	10.99x	1.87%	13.18B
Weighted average by Cap.	27.35x	2.53x	11.96x	1.33%