Sino Land Co Ltd (HKEX:83)

Watchlist Manager

Watchlist

Price: 7.61 HKD 1.33%

Market Cap: 65.8B HKD

Have any thoughts about
Sino Land Co Ltd?

Write Note

Section:

Relative Value

The Relative Value of one Sino Land Co Ltd stock under the Base Case scenario is 4.91 HKD. Compared to the current market price of 7.61 HKD, Sino Land Co Ltd is Overvalued by 35%.

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

Worst Case

Base Case

Best Case

Valuation Multiples

7.5

P/S

vs History	42
vs Industry	30

Median 5Y

7.1

Industry

3.6

Forward

7.3

More Details

P/E

vs History	36
vs Industry	37

Median 5Y

13.1

Industry

16.7

Forward

11.9

More Details

Negative

P/OCF

vs History
vs Industry	19

Median 5Y

9.8

Industry

10.9

More Details

Negative

P/FCFE

vs History
vs Industry	21

Median 5Y

9.8

Industry

13.3

More Details

0.4

P/B

vs History	82
vs Industry	70

Median 5Y

0.5

Industry

0.8

More Details

2.9

EV/S

vs History	49
vs Industry	63

Median 5Y

Industry

6.6

Forward

2.8

More Details

7.4

EV/GP

vs History	19
vs Industry	64

Median 5Y

6.4

Industry

11.9

More Details

12.4

EV/EBITDA

vs History	7
vs Industry	58

Median 5Y

7.7

Industry

15.8

Forward

6.9

More Details

12.4

EV/EBIT

vs History	7
vs Industry	58

Median 5Y

8.1

Industry

Forward

7.3

More Details

Negative

EV/OCF

vs History
vs Industry	58

Median 5Y

3.2

Industry

18.5

More Details

Negative

EV/FCFF

vs History
vs Industry	48

Median 5Y

3.2

Industry

20.1

More Details

0.2

EV/IC

vs History	68
vs Industry	80

Median 5Y

0.2

Industry

0.7

More 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	Sino Land Co Ltd HKEX:83	65.8B HKD	7.5	15	12.4	12.4
HK	China Resources Land Ltd HKEX:1109	160.8B HKD	0.6	5.4	4.2	4.2
HK	China Overseas Land & Investment Ltd HKEX:688	134.8B HKD	0.6	5.6	7.4	7.4
IN	Macrotech Developers Ltd NSE:LODHA	1.4T INR	11.6	69.6	42.4	46.3
CN	Poly Developments and Holdings Group Co Ltd SSE:600048	109.5B CNY	0.3	16.4	17.7	17.7
HK	Henderson Land Development Co Ltd HKEX:12	112.1B HKD	3.9	17.3	24.9	24.9
HK	CK Asset Holdings Ltd HKEX:1113	109.2B HKD	2.4	7	10.6	10.6
CN	China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	96.8B CNY	0.5	25.3	38.2	38.2
CN	China Vanke Co Ltd SZSE:000002	90.9B CNY	0.2	-4.7	-38.8	-38.8
IN	Oberoi Realty Ltd NSE:OBEROIRLTY	818.2B INR	16.1	35.4	27.8	28.4
IN	Godrej Properties Ltd NSE:GODREJPROP	807.5B INR	22.4	58.1	-6 483.6	-1 006.5

			Revenue Growth	P/S to Growth
HK	Sino Land Co Ltd HKEX:83	Average P/S: 6 7.5	42%	0.2
HK	China Resources Land Ltd HKEX:1109	0.6	10%	0.1
HK	China Overseas Land & Investment Ltd HKEX:688	0.6	5%	0.1
IN	Macrotech Developers Ltd NSE:LODHA	11.6	103%	0.1
CN	Poly Developments and Holdings Group Co Ltd SSE:600048	0.3	-3%	N/A
HK	Henderson Land Development Co Ltd HKEX:12	3.9	17%	0.2
HK	CK Asset Holdings Ltd HKEX:1113	2.4	47%	0.1
CN	China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.5	7%	0.1
CN	China Vanke Co Ltd SZSE:000002	0.2	-35%	N/A
IN	Oberoi Realty Ltd NSE:OBEROIRLTY	16.1	102%	0.2
IN	Godrej Properties Ltd NSE:GODREJPROP	22.4	222%	0.1

			Earnings Growth	P/E to Growth
HK	Sino Land Co Ltd HKEX:83	Average P/E: 25.5 15	31%	0.5
HK	China Resources Land Ltd HKEX:1109	5.4	-7%	N/A
HK	China Overseas Land & Investment Ltd HKEX:688	5.6	-7%	N/A
IN	Macrotech Developers Ltd NSE:LODHA	69.6	171%	0.4
CN	Poly Developments and Holdings Group Co Ltd SSE:600048	16.4	3%	5.6
HK	Henderson Land Development Co Ltd HKEX:12	17.3	33%	0.5
HK	CK Asset Holdings Ltd HKEX:1113	7	-6%	N/A
CN	China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	25.3	23%	1.1
CN	China Vanke Co Ltd SZSE:000002	Negative Multiple: -4.7	-64%	N/A
IN	Oberoi Realty Ltd NSE:OBEROIRLTY	35.4	92%	0.4
IN	Godrej Properties Ltd NSE:GODREJPROP	58.1	256%	0.2

			EBITDA Growth	EV/EBITDA to Growth
HK	Sino Land Co Ltd HKEX:83	Average EV/EBITDA: 20.6 12.4	95%	0.1
HK	China Resources Land Ltd HKEX:1109	4.2	11%	0.4
HK	China Overseas Land & Investment Ltd HKEX:688	7.4	1%	9.6
IN	Macrotech Developers Ltd NSE:LODHA	42.4	110%	0.4
CN	Poly Developments and Holdings Group Co Ltd SSE:600048	17.7	12%	1.5
HK	Henderson Land Development Co Ltd HKEX:12	24.9	15%	1.7
HK	CK Asset Holdings Ltd HKEX:1113	10.6	52%	0.2
CN	China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	38.2	64%	0.6
CN	China Vanke Co Ltd SZSE:000002	Negative Multiple: -38.8	-41%	N/A
IN	Oberoi Realty Ltd NSE:OBEROIRLTY	27.8	102%	0.3
IN	Godrej Properties Ltd NSE:GODREJPROP	Negative Multiple: -6 483.6	N/A	N/A

			EBIT Growth	EV/EBIT to Growth
HK	Sino Land Co Ltd HKEX:83	Average EV/EBIT: 21.1 12.4	89%	0.1
HK	China Resources Land Ltd HKEX:1109	4.2	5%	0.9
HK	China Overseas Land & Investment Ltd HKEX:688	7.4	0%	28.6
IN	Macrotech Developers Ltd NSE:LODHA	46.3	119%	0.4
CN	Poly Developments and Holdings Group Co Ltd SSE:600048	17.7	-3%	N/A
HK	Henderson Land Development Co Ltd HKEX:12	24.9	1%	39.6
HK	CK Asset Holdings Ltd HKEX:1113	10.6	41%	0.3
CN	China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	38.2	15%	2.6
CN	China Vanke Co Ltd SZSE:000002	Negative Multiple: -38.8	-51%	N/A
IN	Oberoi Realty Ltd NSE:OBEROIRLTY	28.4	101%	0.3
IN	Godrej Properties Ltd NSE:GODREJPROP	Negative Multiple: -1 006.5	N/A	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	3M Co NYSE:MMM	US
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US

	Franklin Covey Co NYSE:FC	36.41 USD -1.03%
	Mohawk Industries Inc NYSE:MHK	119.16 USD 2%
	Ardmore Shipping Corp NYSE:ASC	11.31 USD 0.18%
	ASGN Inc NYSE:ASGN	83.87 USD -0.97%
	Skyworks Solutions Inc NASDAQ:SWKS	88.75 USD 0.56%
	Weatherford International PLC NASDAQ:WFRD	67.1 USD -2.13%

	Johnson & Johnson NYSE:JNJ	144.47 USD 0.62%
	Bank of America Corp NYSE:BAC	44.17 USD 1.82%
	Mastercard Inc NYSE:MA	528.03 USD 0.91%
	Salesforce Inc NYSE:CRM	343.65 USD 2.21%
	Abbvie Inc NYSE:ABBV	175.58 USD 2.37%
	Home Depot Inc NYSE:HD	392.6 USD 1.97%

	Arista Networks Inc NYSE:ANET	112.81 USD 3.43%
	Visa Inc NYSE:V	317.71 USD 0.9%
	Texas Pacific Land Corp NYSE:TPL	1 133.12 USD 3.36%
	KLA Corp NASDAQ:KLAC	629.37 USD 1.16%
	Manhattan Associates Inc NASDAQ:MANH	280.26 USD -0.81%
	Pinduoduo Inc NASDAQ:PDD	99.51 USD -1.48%

Sino Land Co Ltd
HKEX:83

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Sino Land Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

	Salesforce Inc NYSE:CRM	343.65 USD 2.21%
	Accenture PLC NYSE:ACN	366.37 USD -1.56%
	ServiceNow Inc NYSE:NOW	1 091.25 USD 1.52%
	EOG Resources Inc NYSE:EOG	119.04 USD 0.69%
	Copart Inc NASDAQ:CPRT	58.22 USD -0.39%
	Applied Materials Inc NASDAQ:AMAT	163.59 USD 1.33%

52 Week Range	7.51 9.16
Price Target

Sino Land Co Ltd HKEX:83

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Sino Land Co Ltd Competitors

See Also

Company

Help

Tools

Stocks

Sino Land Co Ltd
HKEX:83

Competitors Multiples
Sino Land Co Ltd Competitors