Valuation Tern Properties Company Limited

Stocks

Delayed Hong Kong S.E. 11:08:21 03/09/2026 +03			5-day change	1st Jan Change
1.136 ^HKD	0.00%		0.00%	-22.72%

08-19	Tern Properties Company Limited Declares Final Dividend for the Year Ended 31 March 2026	CI
06-17	Tern Properties Company Limited Proposes Final Ordinary Dividend for the Year Ended 31 March 2026, Payable on 11 September 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,015	1,067	1,053	548.9	499	429.7
Change	-	5.14%	-1.25%	-47.89%	-9.09%	-13.89%
Enterprise Value (EV) ¹	1,125	950	928.3	296.8	169.3	74.15
Change	-	-15.58%	-2.28%	-68.03%	-42.94%	-56.21%
P/E	-7.56x	-19.4x	-14x	-56x	-9.16x	-16.3x
PBR	0.35x	0.39x	0.4x	0.21x	0.2x	0.17x
PEG	-	0.3x	-0.4x	0.6x	-0x	0.3x
Capitalization / Revenue	19.9x	22.7x	24.5x	9.18x	10.4x	8.21x
EV / Revenue	22x	20.2x	21.6x	4.96x	3.53x	1.42x
EV / EBITDA	52.9x	81.5x	94.5x	13.9x	15.3x	7.82x
EV / EBIT	56.2x	90.8x	103x	14.2x	15.8x	8.17x
EV / FCF	-26.1x	18.8x	-126x	6.36x	14.5x	1.19x
FCF Yield	-3.83%	5.32%	-0.79%	15.7%	6.9%	83.7%
Dividend per Share ²	0.036	0.027	0.017	0.017	0.017	0.017
Rate of return	0.98%	0.7%	0.45%	0.86%	0.94%	1.1%
EPS ²	-0.4842	-0.1987	-0.2713	-0.0353	-0.1964	-0.0951
Distribution rate	-7.44%	-13.6%	-6.27%	-48.1%	-8.65%	-17.9%
Net sales ¹	51.1	46.96	43.05	59.81	47.91	52.36
EBITDA ¹	21.27	11.66	9.82	21.42	11.08	9.477
EBIT ¹	20.03	10.46	9.014	20.95	10.69	9.073
Net income ¹	-134.2	-55.08	-75.2	-9.797	-54.46	-26.36
Net Debt ¹	110.7	-116.8	-125.2	-252.1	-329.7	-355.6
Reference price ²	3.660	3.848	3.800	1.980	1.800	1.550
Nbr of stocks (in thousands)	277,233	277,233	277,233	277,233	277,233	277,233
Announcement Date	7/16/21 A	7/21/22 A	7/20/23 A	7/18/24 A	7/18/25 A	7/16/26 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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TERN PROPERTIES COMPANY LIMITED	-	-	-	-	40.16M
SUN HUNG KAI PROPERTIES LIMITED	14.9x	4.77x	12.83x	3.4%	42.42B
MITSUBISHI ESTATE CO., LTD.	19.17x	4.05x	16.27x	1.31%	28.61B
CHINA RESOURCES LAND LIMITED	8.15x	1.5x	7.87x	4.44%	26.77B
MITSUI FUDOSAN CO., LTD.	14.43x	3.1x	14.85x	2.5%	25.7B
EMAAR PROPERTIES	5.32x	0.6x	1.27x	9.4%	25.6B
ALPHA DHABI HOLDING	7.77x	0.86x	3.13x	2.88%	19.86B
CK ASSET HOLDINGS LIMITED	10.78x	2.05x	9.56x	4.12%	20.41B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.22x	6.48x	17.08x	1.62%	19.21B
SWIRE PROPERTIES LIMITED	16.5x	9.27x	17.46x	5.02%	17.62B
Average	12.25x	3.63x	11.15x	3.85%	22.63B
Weighted average by Cap.	12.49x	3.54x	11.17x	3.83%