As of 2025-05-22, the EV/EBITDA ratio of Soho China Ltd (410.HK) is 19.4. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. 410.HK's latest enterprise value is 19,408 mil HKD. 410.HK's TTM EBITDA according to its financial statements is 922 mil CNY. Dividing these 2 quantities gives us the above 410.HK EV/EBITDA ratio.
Note: valuation result may not be accurate due to the low predictability of business.
Range | Selected | |
Trailing EV/EBITDA multiples | 9.0x - 18.4x | 14.6x |
Forward EV/EBITDA multiples | 7.7x - 11.2x | 9.3x |
Fair Price | (1.49) - 0.32 | (0.78) |
Upside | -387.3% - -38.6% | -249.5% |
(CNY in millions except Fair Price) | |||
Trailing | Forward | ||
Market Cap (HKD mil) | EV/EBITDA | EV/EBITDA | |
Soho China Ltd | 2,704 | 19.4x | 16.8x |
Guangdong Highsun Group Co Ltd | 1,685 | 26.1x | 22.4x |
Haining China Leather Market Co Ltd | 6,086 | 41.9x | 12.3x |
Chongqing New Dazheng Property Group Co Ltd | 2,444 | 17.7x | 8.1x |
China Logistics Property Holdings Co Ltd | 15,009 | 25.7x | 33.1x |
Xinyuan Property Management Service (Cayman) Ltd | 344 | 1.1x | 1.3x |
Yincheng Life Service Co Ltd | 363 | 0.1x | 0.1x |
Sichuan Languang Justbon Services Group Co Ltd | 9,644 | 5.3x | 7.2x |
China World Trade Center Co Ltd | 23,668 | 11.5x | 10.5x |
Central China New Life Ltd | 1,715 | 1.1x | 1.1x |
Industry median | 14.6x | 9.3x | |
(*) EBITDA | 922 | 1,066 | |
Enterprise value | 13,467 | 9,912 | |
(-) Net debt | 15,420 | 15,420 | |
Equity value | -1,953 | -5,508 | |
(/) Outstanding shares | 5,200 | 5,200 | |
Fair price (CNY) | -0 | -1 | |
Fair price (HKD) | -0 | -1 |
May 21, 2025 | 19.42 |
May 20, 2025 | 19.42 |
May 19, 2025 | 19.42 |
May 16, 2025 | 19.48 |
May 15, 2025 | 19.42 |
May 14, 2025 | 19.42 |
May 13, 2025 | 19.42 |
May 12, 2025 | 19.42 |
May 09, 2025 | 19.48 |
May 08, 2025 | 19.48 |
May 07, 2025 | 19.53 |
May 06, 2025 | 19.58 |
May 02, 2025 | 19.53 |
April 30, 2025 | 19.53 |
April 29, 2025 | 19.53 |
April 28, 2025 | 19.53 |
April 25, 2025 | 19.48 |
April 24, 2025 | 19.58 |
April 23, 2025 | 19.48 |
April 22, 2025 | 19.53 |
April 17, 2025 | 19.42 |
April 16, 2025 | 19.37 |
April 15, 2025 | 19.37 |
April 14, 2025 | 19.53 |
April 11, 2025 | 19.48 |
April 10, 2025 | 19.53 |
April 09, 2025 | 19.48 |
April 08, 2025 | 19.53 |
April 07, 2025 | 19.48 |
April 03, 2025 | 19.84 |
April 02, 2025 | 19.89 |
April 01, 2025 | 19.84 |
March 31, 2025 | 19.79 |
March 28, 2025 | 19.84 |
March 27, 2025 | 19.79 |
March 26, 2025 | 19.79 |
March 25, 2025 | 19.79 |
March 24, 2025 | 19.79 |
March 21, 2025 | 19.79 |
March 20, 2025 | 19.89 |
March 19, 2025 | 19.84 |
March 18, 2025 | 19.84 |
March 17, 2025 | 19.79 |
March 14, 2025 | 19.84 |
March 13, 2025 | 19.84 |
March 12, 2025 | 19.89 |
March 11, 2025 | 20 |
March 10, 2025 | 20.1 |
March 07, 2025 | 20.2 |
March 06, 2025 | 20.31 |