Suspension of trading

Valuation Nam Tai Property Inc. Börse Stuttgart

Stocks

Delayed Börse Stuttgart 10:11:54 29/11/2022 +03			5-day change	1st Jan Change
3.260 ^EUR	+63.00%		-.--%	-

08-14	Nam Tai Property Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI
07-13	Zastron Electronic Co., Ltd. and Nam Tai Property Management Co., Ltd. Secure RMB 740 Million Onshore Financing Including RMB 700 Million Inno Park Refinancing At 3.5% Fixed Rate and RMB 40 Million Credit Facility for Qianhai Project	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	338.4	396.1	52.21	274	275.5	249.4
Change	-	17.04%	-86.82%	424.7%	0.57%	-9.47%
Enterprise Value (EV) ¹	410.7	533.3	198.1	420.7	391	380.7
Change	-	29.86%	-62.85%	112.35%	-7.07%	-2.62%
P/E	14.6x	-7.41x	-0.99x	-4.9x	9.69x	2,390x
PBR	1.36x	1.95x	0.39x	1.99x	1.66x	1.43x
PEG	-	0x	0.61x	0.2x	-0x	-24x
Capitalization / Revenue	4.75x	6.35x	1.04x	3.29x	9.44x	5.2x
EV / Revenue	5.77x	8.55x	3.96x	5.06x	13.4x	7.93x
EV / EBITDA	17.6x	33.9x	-18.9x	-11.7x	-26.9x	-78.5x
EV / EBIT	19.5x	50.7x	-12.6x	-10.4x	-20.3x	-40.3x
EV / FCF	6.45x	-4.86x	29.2x	73.3x	-7.9x	12.5x
FCF Yield	15.5%	-20.6%	3.43%	1.36%	-12.7%	8.01%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.4	-1.362	-1.34	-0.97	0.49	0.001799
Distribution rate	-	-	-	-	-	-
Net sales ¹	71.21	62.36	50.09	83.2	29.18	48
EBITDA ¹	23.37	15.71	-10.46	-35.81	-14.56	-4.848
EBIT ¹	21.02	10.52	-15.71	-40.63	-19.24	-9.447
Net income ¹	15.69	-53.43	-52.86	-50.45	29.15	0.11
Net Debt ¹	72.23	137.2	145.9	146.8	115.5	131.3
Reference price ²	5.850	10.090	1.330	4.750	4.750	4.300
Nbr of stocks (in thousands)	57,853	39,258	39,258	57,676	58,002	58,002
Announcement Date	4/14/21 A	1/29/26 A	1/29/26 A	1/29/26 A	1/29/26 A	4/29/26 A

¹USD in Million²USD

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.($)
VINGROUP	62.18x	-	-	-	66.39B
SUN HUNG KAI PROPERTIES LIMITED	13.85x	4.5x	12.11x	3.66%	39.4B
EMAAR PROPERTIES	5.64x	0.74x	1.53x	8.73%	27.58B
CHINA RESOURCES LAND LIMITED	8.14x	1.45x	8.09x	4.36%	27.04B
MITSUBISHI ESTATE CO., LTD.	17.19x	3.87x	15.55x	1.43%	26.47B
MITSUI FUDOSAN CO., LTD.	13.08x	3.01x	14.39x	2.67%	24.08B
VINHOMES	9.12x	3.35x	7.67x	-.--%	21.5B
ALPHA DHABI HOLDING	7.83x	0.87x	3.16x	2.85%	20.03B
CK ASSET HOLDINGS LIMITED	10.08x	1.97x	8.13x	4.17%	20.25B
Average	16.34x	2.47x	8.83x	3.48%	30.3B
Weighted average by Cap.	23.38x	2.62x	9.15x	3.62%