China Merchants Property Operation & Service Co Ltd Relative Valuation - China Merchants Property Operation & Service Co Ltd

Watchlist Manager

Watchlist

Price: 10.76 CNY -0.28% Market Closed

Market Cap: ¥11.3B

Relative Value

The Relative Value of one China Merchants Property Operation & Service Co Ltd stock under the Base Case scenario is 16.02 CNY. Compared to the current market price of 10.76 CNY, China Merchants Property Operation & Service Co Ltd is Undervalued by 33%.

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.

What is Relative Valuation?

How is Relative Value calculated?

Relative Value

Base Case

Undervaluation 33%

Relative 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
CN		China Merchants Property Operation & Service Co Ltd SZSE:001914	11.4B CNY	0.6	12.6	7.4	7.4
DE		Vonovia SE XETRA:VNA	18.3B EUR	3.5	6.5	21.1	25.6
HK	S	Swire Properties Ltd HKEX:1972	142.2B HKD	9	-93.9	21.3	21.3
BM		Hongkong Land Holdings Ltd SGX:H78	17.9B USD	12.3	14.1	-84.6	-80.1
IL		Azrieli Group Ltd TASE:AZRG	53B ILS	8.6	19.9	20.9	21.1
CH		Swiss Prime Site AG SIX:SPSN	11.2B CHF	20.5	29.6	39.2	39.7
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	107.3B HKD	5.3	24.9	17.5	17.5
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	75.9B CNY	4.2	18.1	13.8	13.8
SG		Capitaland Investment Ltd SGX:9CI	14.1B SGD	6.6	97	28.1	34.5
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	76.2B HKD	6	-18.1	10.4	10.4
PH	S	SM Prime Holdings Inc XPHS:SMPH	574B PHP	4	11.7	9.7	11.7

				Revenue Growth	P/S to Growth
CN		China Merchants Property Operation & Service Co Ltd SZSE:001914	Average P/S: 7.3 0.6	10%	0.1
DE		Vonovia SE XETRA:VNA	3.5	0%	N/A
HK	S	Swire Properties Ltd HKEX:1972	9	19%	0.5
BM		Hongkong Land Holdings Ltd SGX:H78	12.3	12%	1
IL		Azrieli Group Ltd TASE:AZRG	8.6	4%	2.1
CH		Swiss Prime Site AG SIX:SPSN	20.5	11%	1.9
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	5.3	9%	0.6
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	4.2	26%	0.2
SG		Capitaland Investment Ltd SGX:9CI	6.6	6%	1.1
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	6	4%	1.5
PH	S	SM Prime Holdings Inc XPHS:SMPH	4	5%	0.8

				Earnings Growth	PEG
CN		China Merchants Property Operation & Service Co Ltd SZSE:001914	Average P/E: 26 12.6	11%	1.1
DE		Vonovia SE XETRA:VNA	6.5	N/A	N/A
HK	S	Swire Properties Ltd HKEX:1972	Negative Multiple: -93.9	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	14.1	-7%	N/A
IL		Azrieli Group Ltd TASE:AZRG	19.9	16%	1.2
CH		Swiss Prime Site AG SIX:SPSN	29.6	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	24.9	12%	2.1
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	18.1	32%	0.6
SG		Capitaland Investment Ltd SGX:9CI	97	85%	1.1
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	Negative Multiple: -18.1	N/A	N/A
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.7	7%	1.7

				EBITDA Growth	EV/EBITDA to Growth
CN		China Merchants Property Operation & Service Co Ltd SZSE:001914	Average EV/EBITDA: 18.9 7.4	11%	0.7
DE		Vonovia SE XETRA:VNA	21.1	8%	2.6
HK	S	Swire Properties Ltd HKEX:1972	21.3	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -84.6	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	20.9	17%	1.2
CH		Swiss Prime Site AG SIX:SPSN	39.2	N/A	N/A
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.5	12%	1.5
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13.8	36%	0.4
SG		Capitaland Investment Ltd SGX:9CI	28.1	21%	1.3
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	10.4	5%	2.1
PH	S	SM Prime Holdings Inc XPHS:SMPH	9.7	7%	1.4

				EBIT Growth	EV/EBIT to Growth
CN		China Merchants Property Operation & Service Co Ltd SZSE:001914	Average EV/EBIT: 20.3 7.4	10%	0.7
DE		Vonovia SE XETRA:VNA	25.6	20%	1.3
HK	S	Swire Properties Ltd HKEX:1972	21.3	N/A	N/A
BM		Hongkong Land Holdings Ltd SGX:H78	Negative Multiple: -80.1	N/A	N/A
IL		Azrieli Group Ltd TASE:AZRG	21.1	13%	1.6
CH		Swiss Prime Site AG SIX:SPSN	39.7	13%	3.1
CN		China Resources Mixc Lifestyle Services Ltd HKEX:1209	17.5	14%	1.3
CN		Zhejiang China Commodities City Group Co Ltd SSE:600415	13.8	31%	0.4
SG		Capitaland Investment Ltd SGX:9CI	34.5	24%	1.4
HK	W	Wharf Real Estate Investment Company Ltd HKEX:1997	10.4	5%	2.1
PH	S	SM Prime Holdings Inc XPHS:SMPH	11.7	7%	1.7

China Merchants Property Operation & Service Co Ltd
SZSE:001914

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
China Merchants Property Operation & Service Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

China Merchants Property Operation & Service Co Ltd SZSE:001914

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples China Merchants Property Operation & Service Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

China Merchants Property Operation & Service Co Ltd
SZSE:001914

Competitors Multiples
China Merchants Property Operation & Service Co Ltd Competitors