Hysan Development Co Ltd
HKEX:14

Watchlist Manager
Hysan Development Co Ltd Logo
Hysan Development Co Ltd
HKEX:14
Watchlist
Price: 17.81 HKD -0.39% Market Closed
Market Cap: 18.3B HKD
Section:
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Hysan Development Co Ltd stock under the Base Case scenario is 35.04 HKD. Compared to the current market price of 17.81 HKD, Hysan Development Co Ltd is Undervalued by 49%.

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
35.04 HKD
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

5.3
P/S
P/S
Price to Sales
5.3
vs History
53
vs Industry
46
Median 3Y
4.6
Median 5Y
5.7
Industry
3.8
Forward
5.1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
1
Median 3Y
-17.7
Median 5Y
-14.4
Industry
16.5
Forward
10.8
More Details
7.5
P/OCF
P/OCF
Price to OCF
7.5
vs History
55
vs Industry
53
Median 3Y
6.6
Median 5Y
8.5
Industry
11.1
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
41
Median 3Y
2.7
Median 5Y
2.7
Industry
13.1
More Details
0.2
P/B
P/B
Price to Book Value
0.2
vs History
50
vs Industry
85
Median 3Y
0.2
Median 5Y
0.3
Industry
0.9
More Details
12.1
EV/S
EV/S
Enterprise Value to Sales
12.1
vs History
0
vs Industry
31
Median 3Y
10.7
Median 5Y
10.3
Industry
6.8
Forward
11.7
More Details
15
EV/GP
EV/GP
Enterprise Value to Gross Profit
15
vs History
0
vs Industry
43
Median 3Y
13.2
Median 5Y
12.7
Industry
12.4
More Details
16.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
16.9
vs History
1
vs Industry
44
Median 3Y
15
Median 5Y
14.1
Industry
15.9
Forward
15.4
More Details
16.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
16.9
vs History
1
vs Industry
47
Median 3Y
15.1
Median 5Y
14.1
Industry
19.3
Forward
15.6
More Details
17.2
EV/OCF
EV/OCF
Enterprise Value to OCF
17.2
vs History
4
vs Industry
43
Median 3Y
15.7
Median 5Y
15.3
Industry
18.4
More Details
17.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
17.4
vs History
4
vs Industry
38
Median 3Y
15.9
Median 5Y
15.5
Industry
20.5
More Details
0.4
EV/IC
EV/IC
Enterprise Value to IC
0.4
vs History
1
vs Industry
75
Median 3Y
0.3
Median 5Y
0.3
Industry
0.8
More Details

Multiples Across Competitors

Competitors Multiples
Hysan Development Co Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
HK
Hysan Development Co Ltd
HKEX:14
18.3B HKD 5.3 -57.7 16.9 16.9
DE
Vonovia SE
XETRA:VNA
21.9B EUR 4.2 57.8 23.8 29.4
HK
Swire Properties Ltd
HKEX:1972
131.8B HKD 8.3 -35 20.6 20.6
CN
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
100.2B HKD 5.2 24.5 17 17
BM
Hongkong Land Holdings Ltd
SGX:H78
13.5B USD 7.6 -40.8 24.9 25.4
IL
Azrieli Group Ltd
TASE:AZRG
42.6B ILS 7.1 16.1 18 18.1
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
89.5B CNY 4.9 21.3 17.7 17.7
CH
Swiss Prime Site AG
SIX:SPSN
9.3B CHF 15 25.9 33.2 33.8
SG
Capitaland Investment Ltd
SGX:9CI
13.5B SGD 5.4 31.1 26.2 32.4
SE
Sagax AB
STO:SAGA A
96.2B SEK 18.1 29.6 30.7 30.7
HK
Wharf Real Estate Investment Company Ltd
HKEX:1997
77.5B HKD 6 -145.6 10.8 10.8
P/E Multiple
Earnings Growth PEG
HK
Hysan Development Co Ltd
HKEX:14
Average P/E: 29.5
Negative Multiple: -57.7
269%
N/A
DE
Vonovia SE
XETRA:VNA
57.8
N/A N/A
HK
S
Swire Properties Ltd
HKEX:1972
Negative Multiple: -35 N/A N/A
CN
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
24.5
13%
1.9
BM
Hongkong Land Holdings Ltd
SGX:H78
Negative Multiple: -40.8 N/A N/A
IL
Azrieli Group Ltd
TASE:AZRG
16.1
2%
8.1
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
21.3
32%
0.7
CH
Swiss Prime Site AG
SIX:SPSN
25.9
-2%
N/A
SG
Capitaland Investment Ltd
SGX:9CI
31.1
21%
1.5
SE
S
Sagax AB
STO:SAGA A
29.6
5%
5.9
HK
W
Wharf Real Estate Investment Company Ltd
HKEX:1997
Negative Multiple: -145.6
97%
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 296,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.