First Time Loading...
E

ESR Cayman Ltd
HKEX:1821

Watchlist Manager
ESR Cayman Ltd
HKEX:1821
Watchlist
Price: 8.58 HKD 4.38% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

ESR Cayman Ltd. provides logistics real estate developing and operating services. [ Read More ]

The intrinsic value of one ESR Cayman Ltd stock under the Base Case scenario is 21.2 HKD. Compared to the current market price of 8.58 HKD, ESR Cayman Ltd is Undervalued by 60%.

Key Points:
Intrinsic Value
Base Case
21.2 HKD
Undervaluation 60%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation Backtest
ESR Cayman Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling ESR Cayman Ltd stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
ESR Cayman Ltd

Provide an overview of the primary business activities
of ESR Cayman Ltd.

What unique competitive advantages
does ESR Cayman Ltd hold over its rivals?

What risks and challenges
does ESR Cayman Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for ESR Cayman Ltd.

Provide P/S
for ESR Cayman Ltd.

Provide P/E
for ESR Cayman Ltd.

Provide P/OCF
for ESR Cayman Ltd.

Provide P/FCFE
for ESR Cayman Ltd.

Provide P/B
for ESR Cayman Ltd.

Provide EV/S
for ESR Cayman Ltd.

Provide EV/GP
for ESR Cayman Ltd.

Provide EV/EBITDA
for ESR Cayman Ltd.

Provide EV/EBIT
for ESR Cayman Ltd.

Provide EV/OCF
for ESR Cayman Ltd.

Provide EV/FCFF
for ESR Cayman Ltd.

Provide EV/IC
for ESR Cayman Ltd.

Show me price targets
for ESR Cayman Ltd made by professional analysts.

What are the Revenue projections
for ESR Cayman Ltd?

How accurate were the past Revenue estimates
for ESR Cayman Ltd?

What are the Net Income projections
for ESR Cayman Ltd?

How accurate were the past Net Income estimates
for ESR Cayman Ltd?

What are the EPS projections
for ESR Cayman Ltd?

How accurate were the past EPS estimates
for ESR Cayman Ltd?

What are the EBIT projections
for ESR Cayman Ltd?

How accurate were the past EBIT estimates
for ESR Cayman Ltd?

Compare the revenue forecasts
for ESR Cayman Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of ESR Cayman Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of ESR Cayman Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of ESR Cayman Ltd compared to its peers.

Compare the P/E ratios
of ESR Cayman Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing ESR Cayman Ltd with its peers.

Analyze the financial leverage
of ESR Cayman Ltd compared to its main competitors.

Show all profitability ratios
for ESR Cayman Ltd.

Provide ROE
for ESR Cayman Ltd.

Provide ROA
for ESR Cayman Ltd.

Provide ROIC
for ESR Cayman Ltd.

Provide ROCE
for ESR Cayman Ltd.

Provide Gross Margin
for ESR Cayman Ltd.

Provide Operating Margin
for ESR Cayman Ltd.

Provide Net Margin
for ESR Cayman Ltd.

Provide FCF Margin
for ESR Cayman Ltd.

Show all solvency ratios
for ESR Cayman Ltd.

Provide D/E Ratio
for ESR Cayman Ltd.

Provide D/A Ratio
for ESR Cayman Ltd.

Provide Interest Coverage Ratio
for ESR Cayman Ltd.

Provide Altman Z-Score Ratio
for ESR Cayman Ltd.

Provide Quick Ratio
for ESR Cayman Ltd.

Provide Current Ratio
for ESR Cayman Ltd.

Provide Cash Ratio
for ESR Cayman Ltd.

What is the historical Revenue growth
over the last 5 years for ESR Cayman Ltd?

What is the historical Net Income growth
over the last 5 years for ESR Cayman Ltd?

What is the current Free Cash Flow
of ESR Cayman Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for ESR Cayman Ltd.

Financials

Balance Sheet Decomposition
ESR Cayman Ltd

Current Assets 2.5B
Cash & Short-Term Investments 1B
Receivables 532.9m
Other Current Assets 881.5m
Non-Current Assets 13.7B
Long-Term Investments 8.4B
PP&E 80.9m
Intangibles 4.8B
Other Non-Current Assets 451.2m
Current Liabilities 1.6B
Accounts Payable 360.7m
Other Current Liabilities 1.3B
Non-Current Liabilities 6.2B
Long-Term Debt 5.1B
Other Non-Current Liabilities 1.1B
Efficiency

Earnings Waterfall
ESR Cayman Ltd

Revenue
871.3m USD
Cost of Revenue
-59.8m USD
Gross Profit
811.5m USD
Operating Expenses
-330.4m USD
Operating Income
481.1m USD
Other Expenses
-277.5m USD
Net Income
203.6m USD

Free Cash Flow Analysis
ESR Cayman Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

Profitability Score
Profitability Due Diligence

ESR Cayman Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Net Income
Positive Operating Income
Exceptional 3-Years Revenue Growth
60/100
Profitability
Score

ESR Cayman Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

ESR Cayman Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
49/100
Solvency
Score

ESR Cayman Ltd's solvency score is 49/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
ESR Cayman Ltd

Wall Street analysts forecast ESR Cayman Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ESR Cayman Ltd is 15.51 HKD with a low forecast of 10.81 HKD and a high forecast of 18.9 HKD.

Lowest
Price Target
10.81 HKD
26% Upside
Average
Price Target
15.51 HKD
81% Upside
Highest
Price Target
18.9 HKD
120% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
ESR Cayman Ltd

1M 1M
+7%
6M 6M
-19%
1Y 1Y
-30%
3Y 3Y
-67%
5Y 5Y
-51%
10Y 10Y
-51%
Annual Price Range
8.58
52w Low
7.45
52w High
14.58
Price Metrics
Average Annual Return 4.05%
Standard Deviation of Annual Returns 39.4%
Max Drawdown -75%
Shares Statistics
Market Capitalization 36.5B HKD
Shares Outstanding 4 385 377 700
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

ESR Cayman Ltd

Country

Hong Kong

Industry

Real Estate

Market Cap

36.5B HKD

Dividend Yield

3.02%

Description

ESR Cayman Ltd. provides logistics real estate developing and operating services. The firm operates its business through three segments. The Fund Management segment is mainly engaged in the management of assets on behalf of capital partners via funds and investment vehicles. The Investment segment is mainly engaged in the business of rental properties; investment funds and investment vehicles; the real estate investment trusts (REITs); and other investments including minority stakes in other companies. The Development segment is principally engaged in the continued development; construction and sale of investment logistics propertie; also derives pro rata earnings and pro rata value appreciation through co-investments in the funds and investment companies managed by the Company.

Contact

2406-07, Man Yee Building, 68 Des Voeux Road Central, Central
+85223769600.0
https://www.esr.com/

IPO

2019-11-01

Employees

606

Officers

Co-Founder, Co-CEO & Executive Director
Mr. Jinchu Shen
Co-Founder & Non-Executive Director
Mr. Charles Alexander Portes
Co-Founder
Mr. Dongping Sun
Chief Financial Officer
Mr. Ming Rean Lim
Group Chief Operating Officer
Mr. Matthew James Lawson
Group Chief Investment Officer
Mr. Joshua Keidan Daitch
Show More
Group Head of Investor Relations
Ms. Su Ching Tan
Group Head of Legal
Mr. Mark Hwang
Group Executive Director of Group Corporate Communications
Ms. Antonia Au
Show Less

See Also

Discover More
What is the Intrinsic Value of one ESR Cayman Ltd stock?

The intrinsic value of one ESR Cayman Ltd stock under the Base Case scenario is 21.2 HKD.

Is ESR Cayman Ltd stock undervalued or overvalued?

Compared to the current market price of 8.58 HKD, ESR Cayman Ltd is Undervalued by 60%.