Henderson Land Development Company Limited

SZSC:12 Stock Report

Market Cap: HK$112.6b

Henderson Land Development Valuation

Is 12 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 12 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 12 (HK$23.25) is trading below our estimate of fair value (HK$41.97)

Significantly Below Fair Value: 12 is trading below fair value by more than 20%.


Key Valuation Metric

Which metric is best to use when looking at relative valuation for 12?

Key metric: As 12 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 12. This is calculated by dividing 12's market cap by their current earnings.
What is 12's PE Ratio?
PE Ratio17.4x
EarningsHK$6.48b
Market CapHK$112.56b

Price to Earnings Ratio vs Peers

How does 12's PE Ratio compare to its peers?

The above table shows the PE ratio for 12 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average6x
1109 China Resources Land
5.3x4.7%HK$158.7b
688 China Overseas Land & Investment
5.7x6.0%HK$135.1b
1113 CK Asset Holdings
6.8x0.9%HK$106.7b
960 Longfor Group Holdings
6.1x4.4%HK$69.4b
12 Henderson Land Development
17.4x17.3%HK$112.6b

Price-To-Earnings vs Peers: 12 is expensive based on its Price-To-Earnings Ratio (17.4x) compared to the peer average (6x).


Price to Earnings Ratio vs Industry

How does 12's PE Ratio compare vs other companies in the HK Real Estate Industry?

6 CompaniesPrice / EarningsEstimated GrowthMarket Cap
29 Dynamic Holdings
0.4xn/aUS$302.17m
2768 Jiayuan International Group
1.4x31.6%US$151.18m
3883 China Aoyuan Group
0.05xn/aUS$115.02m
2117 Datang Group Holdings
1.2xn/aUS$87.18m
12 17.4xIndustry Avg. 6.9xNo. of Companies15PE0612182430+
6 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 12 is expensive based on its Price-To-Earnings Ratio (17.4x) compared to the Hong Kong Real Estate industry average (6.9x).


Price to Earnings Ratio vs Fair Ratio

What is 12's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

12 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio17.4x
Fair PE Ratio16.3x

Price-To-Earnings vs Fair Ratio: 12 is expensive based on its Price-To-Earnings Ratio (17.4x) compared to the estimated Fair Price-To-Earnings Ratio (16.3x).


Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 12 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentHK$23.25
HK$25.70
+10.5%
14.1%HK$34.00HK$19.50n/a14
Dec ’25HK$24.40
HK$25.70
+5.3%
14.1%HK$34.00HK$19.50n/a14
Nov ’25HK$25.25
HK$25.84
+2.3%
14.2%HK$34.00HK$19.50n/a14
Oct ’25HK$24.80
HK$24.68
-0.5%
16.1%HK$34.00HK$16.50n/a14
Sep ’25HK$24.30
HK$24.68
+1.6%
16.1%HK$34.00HK$16.50n/a14
Aug ’25HK$21.90
HK$25.13
+14.7%
17.5%HK$34.00HK$16.50n/a14
Jul ’25HK$20.95
HK$25.26
+20.6%
17.2%HK$34.00HK$16.90n/a14
Jun ’25HK$24.30
HK$25.37
+4.4%
17.1%HK$34.00HK$16.90n/a14
May ’25HK$23.80
HK$25.53
+7.3%
16.2%HK$34.00HK$16.90n/a14
Apr ’25HK$22.30
HK$24.95
+11.9%
16.6%HK$34.00HK$16.90n/a13
Mar ’25HK$22.40
HK$22.86
+2.1%
19.3%HK$34.00HK$16.90n/a13
Feb ’25HK$20.50
HK$23.56
+14.9%
19.1%HK$34.00HK$16.90n/a12
Jan ’25HK$24.05
HK$23.81
-1.0%
21.0%HK$36.00HK$16.90n/a12
Dec ’24HK$21.25
HK$24.25
+14.1%
20.9%HK$36.00HK$16.90HK$24.4013
Nov ’24HK$20.55
HK$24.25
+18.0%
20.9%HK$36.00HK$16.90HK$25.2513
Oct ’24HK$20.65
HK$25.95
+25.7%
18.6%HK$36.00HK$16.90HK$24.8013
Sep ’24HK$21.55
HK$26.82
+24.4%
15.9%HK$36.00HK$18.30HK$24.3013
Aug ’24HK$23.60
HK$29.00
+22.9%
14.4%HK$40.00HK$23.30HK$21.9013
Jul ’24HK$23.30
HK$29.62
+27.1%
13.9%HK$40.00HK$23.30HK$20.9513
Jun ’24HK$23.50
HK$29.92
+27.3%
13.3%HK$40.00HK$23.30HK$24.3013
May ’24HK$27.90
HK$30.15
+8.1%
12.6%HK$40.00HK$23.30HK$23.8013
Apr ’24HK$27.15
HK$30.27
+11.5%
12.1%HK$40.00HK$23.30HK$22.3013
Mar ’24HK$28.40
HK$31.53
+11.0%
20.4%HK$49.00HK$23.50HK$22.4015
Feb ’24HK$29.05
HK$31.27
+7.6%
21.2%HK$49.00HK$23.50HK$20.5015
Jan ’24HK$27.25
HK$30.53
+12.0%
23.4%HK$49.00HK$20.00HK$24.0515
Dec ’23HK$24.60
HK$30.33
+23.3%
23.8%HK$49.00HK$20.00HK$21.2515

Analyst Forecast: Target price is less than 20% higher than the current share price.


Discover undervalued companies

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/20 13:43
End of Day Share Price 2024/12/20 00:00
Earnings2024/06/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Henderson Land Development Company Limited is covered by 38 analysts. 11 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Andrew LawrenceBarclays
Kwok Yi LouieBarclays
C WongBNP Paribas Securities (Asia)