China Resources Land Ltd Relative Valuation - China Resources Land Ltd

Watchlist Manager

Watchlist

Price: 27.94 HKD -0.07% Market Closed

Market Cap: HK$199.2B

	China Resources Land Ltd HKEX:1109	HK
	Zhongtai Securities Co Ltd SSE:600918	CN
	Berkeley Group Holdings PLC LSE:BKG	UK

Multiples-Based Value

The Multiples-Based Value of one China Resources Land Ltd stock under the Base Case scenario is 66.12 HKD. Compared to the current market price of 27.94 HKD, China Resources Land Ltd is Undervalued by 58%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Multiples-Based Value calculated?

Multiples-Based Value

Base Case

Undervaluation 58%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
HK		China Resources Land Ltd HKEX:1109	199.4B HKD	0.6	6.4	5.4	5.4
HK		CK Asset Holdings Ltd HKEX:1113	155.2B HKD	2.6	14.1	14.6	14.6
HK		Henderson Land Development Co Ltd HKEX:12	145.9B HKD	5.6	25.5	63	63
HK		China Overseas Land & Investment Ltd HKEX:688	130B HKD	0.6	8.2	10.5	10.5
VN	V	Vinhomes JSC VN:VHM	415.3T VND	2.7	10.1	12.3	13.1
HK		Sino Land Co Ltd HKEX:83	108.4B HKD	11.3	28.8	17.2	17.2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	78.7B CNY	0.4	22.1	16.3	16.3
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	70.4B CNY	0.2	-73.1	18	18
IN		Macrotech Developers Ltd NSE:LODHA	732.7B INR	4.3	20.8	14	14.9
CN		Longfor Group Holdings Ltd HKEX:960	56.2B HKD	0.3	6.1	15.6	15.7
CN		China Vanke Co Ltd SZSE:000002	48.2B CNY	0.2	-0.8	-5	-5

				Revenue Growth	P/S to Growth
HK		China Resources Land Ltd HKEX:1109	Average P/S: 2.6 0.6	0%	N/A
HK		CK Asset Holdings Ltd HKEX:1113	2.6	N/A	N/A
HK		Henderson Land Development Co Ltd HKEX:12	5.6	6%	0.9
HK		China Overseas Land & Investment Ltd HKEX:688	0.6	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	2.7	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	11.3	6%	1.9
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.4	-3%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.2	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	4.3	19%	0.2
CN		Longfor Group Holdings Ltd HKEX:960	0.3	-11%	N/A
CN		China Vanke Co Ltd SZSE:000002	0.2	-19%	N/A

				Earnings Growth	PEG
HK		China Resources Land Ltd HKEX:1109	Average P/E: 15.8 6.4	1%	6.4
HK		CK Asset Holdings Ltd HKEX:1113	14.1	16%	0.9
HK		Henderson Land Development Co Ltd HKEX:12	25.5	35%	0.7
HK		China Overseas Land & Investment Ltd HKEX:688	8.2	0%	N/A
VN	V	Vinhomes JSC VN:VHM	10.1	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	28.8	9%	3.2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	22.1	10%	2.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -73.1	-4%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	20.8	20%	1
CN		Longfor Group Holdings Ltd HKEX:960	6.1	-18%	N/A
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -0.8	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
HK		China Resources Land Ltd HKEX:1109	Average EV/EBITDA: 18.7 5.4	3%	1.8
HK		CK Asset Holdings Ltd HKEX:1113	14.6	N/A	N/A
HK		Henderson Land Development Co Ltd HKEX:12	63	63%	1
HK		China Overseas Land & Investment Ltd HKEX:688	10.5	1%	10.5
VN	V	Vinhomes JSC VN:VHM	12.3	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	17.2	7%	2.5
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.3	22%	0.7
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18	2%	9
IN		Macrotech Developers Ltd NSE:LODHA	14	19%	0.7
CN		Longfor Group Holdings Ltd HKEX:960	15.6	-3%	N/A
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -5	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
HK		China Resources Land Ltd HKEX:1109	Average EV/EBIT: 18.9 5.4	1%	5.4
HK		CK Asset Holdings Ltd HKEX:1113	14.6	7%	2.1
HK		Henderson Land Development Co Ltd HKEX:12	63	37%	1.7
HK		China Overseas Land & Investment Ltd HKEX:688	10.5	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	13.1	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	17.2	9%	1.9
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.3	13%	1.3
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	14.9	19%	0.8
CN		Longfor Group Holdings Ltd HKEX:960	15.7	-7%	N/A
CN		China Vanke Co Ltd SZSE:000002	Negative Multiple: -5	N/A	N/A

China Resources Land Ltd
HKEX:1109

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
China Resources Land Ltd Competitors

See Also

Company

Help

Tools

Stocks

China Resources Land Ltd HKEX:1109

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples China Resources Land Ltd Competitors

See Also

Company

Help

Tools

Stocks

China Resources Land Ltd
HKEX:1109

Competitors Multiples
China Resources Land Ltd Competitors