Loading…
← CockpitCompetitor Analysis › 0012.HK Henderson LandOpen in the cockpit ↗

Henderson Land0012.HKCompetitor analysis, valuation and peers

Hong Kong · HKD·Real Estate›Real Estate Development

Hong Kong family-controlled developer building residential, office and retail property, controlled by the Lee Shau-kee family.

≈ A HK family-run property developerMomentum leader 83
Mkt cap
$18.3B
US dollars, full cap
Free float
27%
of shares outstanding
$/day
$27.2M
20-day average traded
Fwd P/E
17.2×
forward earnings
ROIC−WACC
n/a
WACC 6.5%
Hurdle
n/a
no reverse DCF
Next earnings
137 days
23 Mar 2027
Close · HKDHK$29.70
1D-0.3%
1W+5.9%
1M+14.5%
3M+10.5%
6M-11.8%
YTD+8.3%
1Y+8.0%
ATR %2.0%
52w lowhigh14.5% off high

What Henderson Land does

Hong Kong family-controlled developer building residential, office and retail property, controlled by the Lee Shau-kee family.

Profit arrives in lumps when newly built flats are sold and handed over, cushioned by steadier rent from offices and shops it keeps. It also owns a large stake in Hong Kong and China Gas, whose earnings it books as associate income.

In one line: A HK family-run property developer.

Products and services

  • Residential property development
  • Office/retail leasing
  • Hotel operations
  • Property management

Customers

  • HK homebuyers
  • Office/retail tenants

Where it sits in the supply chain

  • Real estate
  • Property development & investment
  • Residential, office & retail…

What could go right

  • HK property market recovery
  • Rental income from investment properties

What could go wrong

  • HK residential market downturn
  • High interest-rate financing costs

Moat: narrow (brand, scale, installed base). Long-held HK land bank and family-controlled capital allocation built over five decades.

Headquarters: Hong Kong · Founded: 1976 · Employees: 10,078

Named competitors

Henderson Land at a glance

Size Henderson Land (0012.HK) is a Hong Kong Real Estate company (Real Estate Development) with a market value of $18.3B, the 98th largest of 891 Hong Kong companies the cockpit tracks. Shares closed at HK$29.70 on 6 Nov 2026.

Performance Over six months the shares fell 11.8%, against -4.3% for the median peer and -13.4% for the Hong Kong market (cap-weighted) — 7th lowest of 21 in its peer set.

Growth Revenue grew 45.5% over the last twelve months (peer median +1.2%); the operating margin is 20.1% (peer median 21.9%).

Valuation It trades at 17.2× forward earnings against a peer median of 17.6× (11th cheapest of 21).

Next results Next results expected around 23 Mar 2027 (exchange calendar; dates can move).

Relative performance

809010011 May 202611 Aug 20266 Nov 2026Peer median 970012.HK 90
Six months, rebased to 100: Henderson Land against the median of its 20 peers (local-currency closes).

Henderson Land financials

Reported figures in HKD; fiscal year ends 2025-12-31. TTM = trailing twelve months.
TTMFY2025FY2024FY2023FY2022
RevenueHK$33.5BHK$25.8BHK$25.3BHK$27.3BHK$25.4B
Revenue growth—+2%-8%+7%—
Gross profitHK$11.0BHK$8.23BHK$9.09BHK$9.80BHK$10.3B
EBITDAHK$7.22BHK$4.82BHK$5.60BHK$6.51BHK$7.11B
Net incomeHK$6.83BHK$5.65BHK$6.30BHK$9.26BHK$9.24B
Free cash flowHK$14.7BHK$7.51BHK$10.5BHK$8.84BHK$8.80B
Capital expenditureHK$4.18BHK$3.72BHK$2.81BHK$4.57BHK$3.19B
Total debtn/aHK$165BHK$154BHK$162BHK$150B

Quarterly statements and history in the cockpit →

Henderson Land competitor charts

The default views of Competitor Analysis ▸ Charts, drawn from the same data. Open them in the cockpit to change the axes, pin companies and read every value.

Performance: 6-month against 1-month return

-20%0%+20%0%+5%+10%+15%06888830H781972DLFJLLVNA2423111300831997LODHA88011209LI110988020019796000480012.HK6-month return →1-month return →
Up and to the right = strong over both horizons. Henderson Land is the large dot.

Fundamentals: revenue growth against valuation

-20%0%+20%+40%20×40×06888830H781972DLFJLLVNA24231113SPSN00831997LODHA8801120911090019796000480012.HKRevenue growth (TTM) →Forward P/E →
Further right = faster growth; higher = more expensive. The dashed lines are the peer medians. Henderson Land is the large dot.

Henderson Land competitors and peer comparison

Head to head with its named competitors (0012.HK vs 0016.HK vs 0083.HK vs 0017.HK)
CompanyMarket cap6M returnRevenue growthOp. marginForward P/EReq g
Henderson Land 0012.HK$18.3B-12%+46%20%17.2×n/a
Shk Ppt 0016.HK$43.5B-18%+17%26%14.1×n/a
Sino Land 0083.HK$12.8B-20%+15%34%20.4×n/a
New World Development 0017.HK$1.68B-46%+10%-8%n/an/a
Wharf (Holdings) 0004.HK$7.92B-32%-1%41%15.7×n/a

How Henderson Land compares with its peers

Peer set: Industry: the same industry and sector in any market, nearest in size. This is the same default set the interactive Competitor Analysis opens with.

Henderson Land against its 20 peers (data as of 6 Nov 2026)
Measure0012.HKPeer medianRank in peer set
1-month return+14.5%+7.5%3rd highest of 21
6-month return-11.8%-4.3%7th lowest of 21
Distance from 52-week high-14.5%-14.5%11th highest of 21
Revenue growth (TTM)+45.5%+1.2%2nd highest of 21
Operating margin20.1%21.9%10th lowest of 21
Forward P/E17.2×17.6×11th cheapest of 21

Peer table

Peer set: Industry: the same industry and sector in any market, nearest in size
CompanyMarketMarket cap6M returnRevenue growthOp. marginForward P/EReq gDelivered g
Henderson Land 0012.HKHong Kong$18.3B-12%+46%20%17.2×n/an/a
China Overseas 0688.HKHong Kong$18.4B-13%+4%11%10.2×n/an/a
Sumitomo Realty & Development C 8830.TJapan$18.8B-34%+5%29%12.8×n/an/a
Hongkong Land H78.SISingapore$17.7B-1%-25%23%20.9×n/an/a
Swire Properties 1972.HKHong Kong$19.4B+4%+6%49%18.3×n/an/a
DLF DLF.NSIndia$19.7B+22%-29%13%38.3×n/an/a
Jones Lang LaSalle JLLUnited States$16.9B+12%+11%5%13.4×n/an/a
Vonovia VNA.DEGermany$16.1B-24%-17%40%9.4×n/an/a
KE Holdings, Inc. Class A 2423.HKHong Kong$21.4B+3%-11%6%16.8×n/an/a
CK Asset 1113.HKHong Kong$21.9B-3%+48%15%12.8×n/an/a
Swiss Prime Site SPSN.SWSwitzerland$13.0B+1%-12%76%31.7×n/an/a
Sino Land 0083.HKHong Kong$12.8B-20%+15%34%20.4×n/an/a
Wharf Reic 1997.HKHong Kong$12.6B+24%-1%73%14.8×n/an/a
Lodha Developers LODHA.NSIndia$12.5B+22%+21%31%27.0×n/an/a
Mitsui Fudosan 8801.TJapan$27.4B-5%-10%14%14.9×n/an/a
China Res Mixc 1209.HKHong Kong$12.1B-14%+10%28%18.4×n/an/a
Klepierre LI.PAFrance$11.6B+8%+3%63%13.1×n/an/a
China Res Land 1109.HKHong Kong$29.1B-7%-12%16%8.9×n/an/a
Mitsubishi Estate 8802.TJapan$29.5B-12%+17%21%19.2×n/an/a
China Merchants Shekou Industrial Zone 001979.SZChina$10.4B-10%-22%1%69.7×n/an/a
Poly Developments & 600048.SSChina$10.1B-9%-4%4%48.6×n/an/a

Questions

Who are Henderson Land's main competitors?
Named competitors: Sun Hung Kai Properties (0016.HK), Sino Land (0083.HK), New World Development (0017.HK), Wharf Holdings (0004.HK). The cockpit's measured peer set (industry) also includes China Overseas (0688.HK), Sumitomo Realty & Development C (8830.T), Hongkong Land (H78.SI), Swire Properties (1972.HK), DLF (DLF.NS), Jones Lang LaSalle (JLL).
Is Henderson Land expensive compared with its peers?
On forward p/e it trades at 17.2× against a peer median of 17.6×, 11th cheapest of 21 in its peer set.
How has Henderson Land stock performed?
Over six months to 6 Nov 2026 the shares returned -11.8% against -4.3% for the median peer; over one year +8.0%.

How these numbers are made. Returns are close-to-close in local currency. Revenue growth and margins are trailing twelve months. Req g is the revenue growth that today's enterprise value requires for seven years at the company's own cost of capital; Delivered g is what it actually grew; the gap is the hurdle (honest precision about ±8 points, so read the ranking more than the decimal). No fair values, price targets or analyst ratings are shown, by design. Method and validation.