Henderson Land Development Co Ltd
HKEX:12

Watchlist Manager
Henderson Land Development Co Ltd Logo
Henderson Land Development Co Ltd
HKEX:12
Watchlist
Price: 22.75 HKD 2.71% Market Closed
Market Cap: 110.1B HKD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one Henderson Land Development Co Ltd stock under the Base Case scenario is 40.77 HKD. Compared to the current market price of 22.75 HKD, Henderson Land Development Co Ltd is Undervalued by 44%.

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
40.77 HKD
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.8
P/S
P/S
Price to Sales
3.8
vs History
88
vs Industry
45
Median 3Y
4.2
Median 5Y
4.9
Industry
3.6
Forward
3.6
More Details
17
P/E
P/E
Price to Earnings
17
vs History
7
vs Industry
36
Median 3Y
11.7
Median 5Y
11.5
Industry
16.4
Forward
9.9
More Details
47.2
P/OCF
P/OCF
Price to OCF
47.2
vs History
26
vs Industry
45
Median 3Y
19.1
Median 5Y
20.5
Industry
11
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
12
Median 3Y
-3.9
Median 5Y
-3.9
Industry
12.9
More Details
0.3
P/B
P/B
Price to Book Value
0.3
vs History
76
vs Industry
75
Median 3Y
0.4
Median 5Y
0.4
Industry
0.8
More Details
7.6
EV/S
EV/S
Enterprise Value to Sales
7.6
vs History
73
vs Industry
42
Median 3Y
8.1
Median 5Y
8
Industry
6.5
Forward
7.3
More Details
23.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
23.4
vs History
7
vs Industry
19
Median 3Y
21.9
Median 5Y
20.4
Industry
11.8
More Details
24.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
24.7
vs History
33
vs Industry
22
Median 3Y
25.2
Median 5Y
22.6
Industry
15.5
Forward
21.7
More Details
24.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
24.7
vs History
33
vs Industry
31
Median 3Y
25.2
Median 5Y
23.2
Industry
18.7
Forward
23.3
More Details
94.6
EV/OCF
EV/OCF
Enterprise Value to OCF
94.6
vs History
26
vs Industry
41
Median 3Y
38.6
Median 5Y
28.6
Industry
18.5
More Details
104.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
104.9
vs History
7
vs Industry
31
Median 3Y
20.4
Median 5Y
29.2
Industry
20
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
38
vs Industry
68
Median 3Y
0.5
Median 5Y
0.4
Industry
0.7
More Details

Multiples Across Competitors

Competitors Multiples
Henderson Land 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
Henderson Land Development Co Ltd
HKEX:12
110.1B HKD 3.8 17 24.7 24.7
HK
China Resources Land Ltd
HKEX:1109
181.5B HKD 0.7 6.1 4.6 4.6
HK
China Overseas Land & Investment Ltd
HKEX:688
156.5B HKD 0.7 6.5 8 8
HK
CK Asset Holdings Ltd
HKEX:1113
121.7B HKD 2.7 7.8 11.7 11.7
CN
Poly Developments and Holdings Group Co Ltd
SSE:600048
100.9B CNY 0.3 15.1 13.3 13.3
IN
Macrotech Developers Ltd
NSE:LODHA
1.1T INR 7.7 41.9 26.6 28.8
CN
China Vanke Co Ltd
SZSE:000002
87.2B CNY 0.2 -4.5 -37.6 -37.6
CN
China Merchants Shekou Industrial Zone Holdings Co Ltd
SZSE:001979
85.4B CNY 0.5 22.4 36.8 36.8
CN
Longfor Group Holdings Ltd
HKEX:960
72B HKD 0.4 6.3 10.9 11
HK
Sino Land Co Ltd
HKEX:83
69.1B HKD 7.9 15.7 13 14.1
VN
Vinhomes JSC
VN:VHM
196.3T VND 1.9 6.2 9.2 9.8

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 237,800+ value investors using Alpha Spread
Create a 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.