Valuation Kerry Properties Limited

Stocks

Market Closed - Hong Kong S.E. 11:08:08 30/10/2026 +03			5-day change	1st Jan Change
17.67 ^HKD	+1.61%		-1.51%	-12.87%

08-24	Kerry Properties Limited Declares Interim Dividend for the Six Months Ended June 30, 2026, Payable on September 25, 2026	CI
08-24	Kerry Properties Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	29,526	24,672	20,725	22,582	29,432	25,238	-	-
Change	-	-16.44%	-16%	8.96%	30.33%	-14.25%	-	-
Enterprise Value (EV) ¹	49,570	65,841	62,316	70,956	69,103	59,770	61,952	57,529
Change	-	32.83%	-5.35%	13.87%	-2.61%	-13.51%	3.65%	-7.14%
P/E	2.86x	8.95x	6.4x	27.8x	31.2x	13.3x	6.15x	5.99x
PBR	0.25x	0.23x	0.19x	0.22x	0.28x	0.24x	0.23x	0.23x
PEG	-	-0.1x	0.4x	-0.4x	1.9x	0x	0x	2.29x
Capitalization / Revenue	1.93x	1.69x	1.58x	1.16x	1.5x	1.82x	1.09x	0.97x
EV / Revenue	3.23x	4.51x	4.76x	3.64x	3.53x	4.3x	2.68x	2.2x
EV / EBITDA	4.83x	9.88x	11.3x	15x	14.1x	16.3x	8.25x	6.66x
EV / EBIT	5.09x	10.7x	12.3x	16.5x	15.6x	18.4x	8.9x	7.35x
EV / FCF	10.8x	-	-199x	-15.6x	6.15x	8.67x	-271x	11.7x
FCF Yield	9.25%	-	-0.5%	-6.41%	16.3%	11.5%	-0.37%	8.55%
Dividend per Share ²	1.35	1.35	1.35	1.35	1.35	1.35	1.35	1.35
Rate of return	6.65%	7.94%	9.45%	8.68%	6.66%	7.76%	7.76%	7.76%
EPS ²	7.11	1.9	2.23	0.56	0.65	1.307	2.829	2.902
Distribution rate	19%	71.1%	60.5%	241%	208%	103%	47.7%	46.5%
Net sales ¹	15,327	14,590	13,090	19,499	19,568	13,885	23,144	26,119
EBITDA ¹	10,253	6,663	5,512	4,738	4,888	3,674	7,510	8,637
EBIT ¹	9,732	6,180	5,068	4,301	4,436	3,245	6,961	7,832
Net income ¹	10,358	2,755	3,243	808	938	1,775	3,941	4,063
Net Debt ¹	20,044	41,169	41,591	48,374	39,671	34,532	36,713	32,290
Reference price ²	20.30	17.00	14.28	15.56	20.28	17.39	17.39	17.39
Nbr of stocks (in thousands)	1,454,472	1,451,306	1,451,306	1,451,306	1,451,306	1,451,306	-	-
Announcement Date	3/17/22 A	3/29/23 A	3/20/24 A	3/19/25 A	3/23/26 A	-	-	-

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.($)
KERRY PROPERTIES LIMITED	13.31x	4.3x	16.27x	7.76%	3.22B
VINGROUP	65.15x	-	-	-	70.02B
SUN HUNG KAI PROPERTIES LIMITED	12.47x	4.37x	11.22x	3.86%	39.48B
MITSUBISHI ESTATE CO., LTD.	18.62x	4.04x	16.26x	1.32%	28.72B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.63B
CHINA RESOURCES LAND LIMITED	7.97x	1.46x	8.19x	4.44%	26.54B
MITSUI FUDOSAN CO., LTD.	14.44x	3.15x	15.07x	2.42%	26.64B
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	20.56B
VINHOMES	8.24x	2.9x	6.79x	-.--%	19.76B
ALPHA DHABI HOLDING	7.44x	0.82x	3x	3%	19.02B
Average	16.35x	2.65x	9.57x	3.96%	28.16B
Weighted average by Cap.	24.50x	2.65x	9.33x	3.69%