Henderson Land Development Co Ltd
HKEX:12

Watchlist Manager
Henderson Land Development Co Ltd Logo
Henderson Land Development Co Ltd
HKEX:12
Watchlist
Price: 27.6 HKD -1.95% Market Closed
Market Cap: 133.6B HKD

Relative Value

The Relative Value of one Henderson Land Development Co Ltd stock under the Base Case scenario is 42.17 HKD. Compared to the current market price of 27.6 HKD, Henderson Land Development Co Ltd is Undervalued by 35%.

Relative 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.

Relative Value
Base Case
42.17 HKD
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
46
Median 3Y
4.2
Median 5Y
4.8
Industry
3.7
Forward
4.6
vs History
0
vs Industry
31
Median 3Y
12.7
Median 5Y
11.7
Industry
16.7
Forward
14.9
vs History
68
vs Industry
6
Median 3Y
8.7
Median 5Y
17.5
Industry
11.1
vs History
0
vs Industry
12
Median 3Y
13.2
Median 5Y
-3.5
Industry
13.2
vs History
31
vs Industry
74
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9
vs History
12
vs Industry
41
Median 3Y
8.4
Median 5Y
8.4
Industry
6.7
Forward
8.6
vs History
0
vs Industry
15
Median 3Y
22.3
Median 5Y
21.2
Industry
12.2
vs History
0
vs Industry
18
Median 3Y
27.7
Median 5Y
23.3
Industry
16
Forward
26.9
vs History
0
vs Industry
26
Median 3Y
29.9
Median 5Y
23.7
Industry
19.2
Forward
31.1
vs History
68
vs Industry
4
Median 3Y
16.3
Median 5Y
25
Industry
18.6
vs History
47
vs Industry
6
Median 3Y
19.7
Median 5Y
20
Industry
20.2
vs History
0
vs Industry
68
Median 3Y
0.5
Median 5Y
0.5
Industry
0.7

Multiples Across Competitors

Competitors Multiples
Henderson Land Development Co Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Henderson Land Development Co Ltd
HKEX:12
133.6B HKD 5.3 21.2 44.6 48.9
HK
China Resources Land Ltd
HKEX:1109
196.5B HKD 0.6 7 7.8 8
HK
China Overseas Land & Investment Ltd
HKEX:688
146.4B HKD 0.7 8.6 8.8 9
IN
Macrotech Developers Ltd
NSE:LODHA
1.4T INR 9.9 49.4 32.9 35.3
HK
CK Asset Holdings Ltd
HKEX:1113
122.5B HKD 2.7 9 11 13.2
CN
Poly Developments and Holdings Group Co Ltd
SSE:600048
95.8B CNY 0.3 20.3 18.3 18.3
VN
Vinhomes JSC
VN:VHM
312.2T VND 2.8 9.3 14.3 15.5
CN
China Merchants Shekou Industrial Zone Holdings Co Ltd
SZSE:001979
78.8B CNY 0.4 22.1 39.8 39.8
CN
China Vanke Co Ltd
SZSE:000002
76.4B CNY 0.2 -1.4 -6.1 -6.1
HK
Sino Land Co Ltd
HKEX:83
75.3B HKD 9.8 20.9 18.9 18.9
CN
Longfor Group Holdings Ltd
HKEX:960
65.7B HKD 0.5 5.8 13.8 14.3