Nanyang Holdings Ltd Relative Valuation - Nanyang Holdings Ltd

Watchlist Manager

Watchlist

Price: 29.9 HKD -1.9% Market Closed

Market Cap: HK$1B

N	Nanyang Holdings Ltd HKEX:212	HK

Multiples-Based Value

The Multiples-Based Value of one Nanyang Holdings Ltd stock under the Base Case scenario is 22.89 HKD. Compared to the current market price of 29.9 HKD, Nanyang Holdings Ltd is Overvalued by 23%.

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

Overvaluation 23%

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	N	Nanyang Holdings Ltd HKEX:212	1B HKD	4.5	-13.5	2.3	2.3
DE		Vonovia SE XETRA:VNA	17.8B EUR	3.5	4.8	20.5	25.6
HK	S	Swire Properties Ltd HKEX:1972	138.1B HKD	8.6	-90	20.5	20.5
BM		Hongkong Land Holdings Ltd SGX:H78	17B USD	11.9	13.7	-82.1	-77.7
IL		Azrieli Group Ltd TASE:AZRG	51.7B ILS	13.2	27.4	34.2	34.6
CH		Swiss Prime Site AG SIX:SPSN	10.7B CHF	19.1	27.6	37.4	37.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	102.5B HKD	5	23.6	16.5	16.5
SG		Capitaland Investment Ltd SGX:9CI	13.4B SGD	6.3	93.2	27.3	33.6
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	71.7B CNY	3.9	17.1	13	13
PH	S	SM Prime Holdings Inc XPHS:SMPH	557.3B PHP	3.9	11.4	9.5	11.5
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	70.4B HKD	5.5	-16.5	9.7	9.7

				Revenue Growth	P/S to Growth
HK	N	Nanyang Holdings Ltd HKEX:212	Average P/S: 7.8 4.5	N/A	N/A
DE		Vonovia SE XETRA:VNA	3.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	8.6	19%	0.5
BM		Hongkong Land Holdings Ltd SGX:H78	11.9	12%	1
IL		Azrieli Group Ltd TASE:AZRG	13.2	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	19.1	11%	1.7
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5	9%	0.6
SG		Capitaland Investment Ltd SGX:9CI	6.3	6%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	3.9	26%	0.2
PH	S	SM Prime Holdings Inc XPHS:SMPH	3.9	5%	0.8
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	5.5	4%	1.4

				Earnings Growth	PEG
HK	N	Nanyang Holdings Ltd HKEX:212	Average P/E: 27.3 Negative Multiple: -13.5	N/A	N/A
DE		Vonovia SE XETRA:VNA	4.8	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -90	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	13.7	-7%	N/A
IL		Azrieli Group Ltd TASE:AZRG	27.4	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	27.6	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	23.6	12%	2
SG		Capitaland Investment Ltd SGX:9CI	93.2	85%	1.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	17.1	32%	0.5
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.4	7%	1.6
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	Negative Multiple: -16.5	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
HK	N	Nanyang Holdings Ltd HKEX:212	Average EV/EBITDA: 19.1 2.3	N/A	N/A
DE		Vonovia SE XETRA:VNA	20.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.5	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -82.1	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	34.2	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	37.4	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	16.5	12%	1.4
SG		Capitaland Investment Ltd SGX:9CI	27.3	21%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13	36%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	9.5	7%	1.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	9.7	5%	1.9

				EBIT Growth	EV/EBIT to Growth
HK	N	Nanyang Holdings Ltd HKEX:212	Average EV/EBIT: 20.5 2.3	N/A	N/A
DE		Vonovia SE XETRA:VNA	25.6	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	20.5	8%	2.6
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -77.7	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	34.6	N/A	N/A
CH		Swiss Prime Site AG SIX:SPSN	37.9	13%	2.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	16.5	14%	1.2
SG		Capitaland Investment Ltd SGX:9CI	33.6	26%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13	31%	0.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.5	7%	1.6
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	9.7	1%	9.7

Nanyang Holdings Ltd
HKEX:212

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Nanyang Holdings Ltd Competitors

See Also

Company

Help

Tools

Stocks

Nanyang Holdings Ltd HKEX:212

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Nanyang Holdings Ltd Competitors

See Also

Company

Help

Tools

Stocks

Nanyang Holdings Ltd
HKEX:212

Competitors Multiples
Nanyang Holdings Ltd Competitors