First Time Loading...

Shui On Land Ltd
HKEX:272

Watchlist Manager
Shui On Land Ltd Logo
Shui On Land Ltd
HKEX:272
Watchlist
Price: 0.66 HKD Market Closed
Updated: Apr 19, 2024

Intrinsic Value

Shui On Land Ltd. is an investment holding company, which engages in the development and operation of residential, office, retail, entertainment, and cultural properties. [ Read More ]

The intrinsic value of one Shui On Land Ltd stock under the Base Case scenario is 3.39 HKD. Compared to the current market price of 0.66 HKD, Shui On Land Ltd is Undervalued by 81%.

Key Points:
Intrinsic Value
Base Case
3.39 HKD
Undervaluation 81%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Shui On Land Ltd

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

Run backtest to discover the historical profit from buying and selling Shui On Land 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
Shui On Land Ltd

Provide an overview of the primary business activities
of Shui On Land Ltd.

What unique competitive advantages
does Shui On Land Ltd hold over its rivals?

What risks and challenges
does Shui On Land Ltd face in the near future?

Summarize the latest earnings call
of Shui On Land Ltd.

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

Show all valuation multiples
for Shui On Land Ltd.

Provide P/S
for Shui On Land Ltd.

Provide P/E
for Shui On Land Ltd.

Provide P/OCF
for Shui On Land Ltd.

Provide P/FCFE
for Shui On Land Ltd.

Provide P/B
for Shui On Land Ltd.

Provide EV/S
for Shui On Land Ltd.

Provide EV/GP
for Shui On Land Ltd.

Provide EV/EBITDA
for Shui On Land Ltd.

Provide EV/EBIT
for Shui On Land Ltd.

Provide EV/OCF
for Shui On Land Ltd.

Provide EV/FCFF
for Shui On Land Ltd.

Provide EV/IC
for Shui On Land Ltd.

Show me price targets
for Shui On Land Ltd made by professional analysts.

What are the Revenue projections
for Shui On Land Ltd?

How accurate were the past Revenue estimates
for Shui On Land Ltd?

What are the Net Income projections
for Shui On Land Ltd?

How accurate were the past Net Income estimates
for Shui On Land Ltd?

What are the EPS projections
for Shui On Land Ltd?

How accurate were the past EPS estimates
for Shui On Land Ltd?

What are the EBIT projections
for Shui On Land Ltd?

How accurate were the past EBIT estimates
for Shui On Land Ltd?

Compare the revenue forecasts
for Shui On Land Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Shui On Land Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Shui On Land Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Shui On Land Ltd compared to its peers.

Compare the P/E ratios
of Shui On Land Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Shui On Land Ltd with its peers.

Analyze the financial leverage
of Shui On Land Ltd compared to its main competitors.

Show all profitability ratios
for Shui On Land Ltd.

Provide ROE
for Shui On Land Ltd.

Provide ROA
for Shui On Land Ltd.

Provide ROIC
for Shui On Land Ltd.

Provide ROCE
for Shui On Land Ltd.

Provide Gross Margin
for Shui On Land Ltd.

Provide Operating Margin
for Shui On Land Ltd.

Provide Net Margin
for Shui On Land Ltd.

Provide FCF Margin
for Shui On Land Ltd.

Show all solvency ratios
for Shui On Land Ltd.

Provide D/E Ratio
for Shui On Land Ltd.

Provide D/A Ratio
for Shui On Land Ltd.

Provide Interest Coverage Ratio
for Shui On Land Ltd.

Provide Altman Z-Score Ratio
for Shui On Land Ltd.

Provide Quick Ratio
for Shui On Land Ltd.

Provide Current Ratio
for Shui On Land Ltd.

Provide Cash Ratio
for Shui On Land Ltd.

What is the historical Revenue growth
over the last 5 years for Shui On Land Ltd?

What is the historical Net Income growth
over the last 5 years for Shui On Land Ltd?

What is the current Free Cash Flow
of Shui On Land Ltd?

Financials

Balance Sheet Decomposition
Shui On Land Ltd

Current Assets 27.2B
Cash & Short-Term Investments 5.7B
Receivables 10B
Other Current Assets 11.4B
Non-Current Assets 73.8B
Long-Term Investments 72.2B
PP&E 987m
Other Non-Current Assets 622m
Current Liabilities 25.6B
Accounts Payable 4.2B
Short-Term Debt 211m
Other Current Liabilities 21.2B
Non-Current Liabilities 36.5B
Long-Term Debt 25.8B
Other Non-Current Liabilities 10.7B
Efficiency

Earnings Waterfall
Shui On Land Ltd

Revenue
9.8B CNY
Cost of Revenue
-4.7B CNY
Gross Profit
5B CNY
Operating Expenses
-749m CNY
Operating Income
4.3B CNY
Other Expenses
-3.5B CNY
Net Income
810m CNY

Free Cash Flow Analysis
Shui On Land Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Shui On Land Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
Exceptional 3-Years Revenue Growth
55/100
Profitability
Score

Shui On Land Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Shui On Land Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
33/100
Solvency
Score

Shui On Land Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Shui On Land Ltd

Wall Street analysts forecast Shui On Land Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Shui On Land Ltd is 2.11 HKD .

Lowest
Price Target
Not Available
Average
Price Target
2.11 HKD
220% Upside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

Price
Shui On Land Ltd

1M 1M
-1%
6M 6M
-6%
1Y 1Y
-33%
3Y 3Y
-42%
5Y 5Y
-55%
10Y 10Y
-51%
Annual Price Range
0.66
52w Low
0.65
52w High
1.02
Price Metrics
Average Annual Return -6.77%
Standard Deviation of Annual Returns 19.18%
Max Drawdown -56%
Shares Statistics
Market Capitalization 5.3B HKD
Shares Outstanding 7 992 319 000
Percentage of Shares Shorted
N/A

Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Shui On Land Ltd Logo
Shui On Land Ltd

Country

China

Industry

Real Estate

Market Cap

5.3B HKD

Dividend Yield

13.64%

Description

Shui On Land Ltd. is an investment holding company, which engages in the development and operation of residential, office, retail, entertainment, and cultural properties. The company is headquartered in Shanghai, Shanghai. The company went IPO on 2006-10-04. The firm operates through three segments. Property Development segment is engaged in the development and sales of properties. Property Investment segment is engaged in the leasing of offices and shops, property management and hotel operation. Construction segment is engaged in the construction, interior fitting-out, renovation and maintenance of building premises and the provision of related consultancy services.

Contact

SHANGHAI
Shanghai
26F, Shui On Plaza, 333 Huai Hai Middle Road
+862163861818.0
http://www.shuionland.com

IPO

2006-10-04

Employees

3 153

Officers

Executive Chairman
Dr. Hong Sui Lo GBS, J.P.
CEO & Executive Director
Ms. Jessica Ying Wang
CFO, Chief Investment Officer & Executive Director
Mr. He Hau Sung
Executive Director
Ms. B. Y. Lo
Head of Investor Relations
Ms. Ka Ping Sze
Director of Legal Affairs & Company Secretary
Mr. Kim Lun Uy LL.B, P.C. L.L
Show More
Director of Human Resources
Mr. K. M. Lee
Chief Economist & Director of Development Research
Mr. Pit Kwong Wong
Chief Executive Officer of Shui On Xintiandi Limited
Mr. Allan B. Zhang
Show Less

See Also

Discover More
What is the Intrinsic Value of one Shui On Land Ltd stock?

The intrinsic value of one Shui On Land Ltd stock under the Base Case scenario is 3.39 HKD.

Is Shui On Land Ltd stock undervalued or overvalued?

Compared to the current market price of 0.66 HKD, Shui On Land Ltd is Undervalued by 81%.