Loading…
← CockpitCompetitor Analysis › 0272.HK Shui On Land Ltd.Open in the cockpit ↗

Shui On Land Ltd.0272.HKCompetitor analysis, valuation and peers

Hong Kong · HKD·Real Estate›Real Estate Development
Momentum neutral 40
Mkt cap
$419M
US dollars, full cap
Free float
44%
of shares outstanding
$/day
$145,369
20-day average traded
Fwd P/E
n/m
no positive forecast
ROIC−WACC
n/a
WACC 5.0%
Hurdle
n/a
no reverse DCF
Next earnings
139 days
25 Mar 2027
Close · HKDHK$0.41
1D-1.2%
1W+5.1%
1M-3.5%
3M-13.7%
6M-25.4%
YTD-40.6%
1Y-42.2%
ATR %3.1%
52w lowhigh45.3% off high

What Shui On Land does

Employees: 2,776

Shui On Land at a glance

Size Shui On Land (0272.HK) is a Hong Kong Real Estate company (Real Estate Development) with a market value of $419M, the 802nd largest of 891 Hong Kong companies the cockpit tracks. Shares closed at HK$0.41 on 6 Nov 2026.

Performance Over six months the shares fell 25.4%, against -8.9% for the median peer and -13.4% for the Hong Kong market (cap-weighted) — 4th lowest of 21 in its peer set.

Growth Revenue fell 46.6% over the last twelve months (peer median -0.8%); the operating margin is 35.2% (peer median 18.6%).

Next results Next results expected around 25 Mar 2027 (exchange calendar; dates can move).

Relative performance

70809010011 May 202611 Aug 20266 Nov 2026Peer median 920272.HK 75
Six months, rebased to 100: Shui On Land against the median of its 20 peers (local-currency closes).

Shui On Land financials

Reported figures in HKD; fiscal year ends 2025-12-31. TTM = trailing twelve months.
TTMFY2025FY2024FY2023FY2022
RevenueHK$4.75BHK$4.56BHK$9.18BHK$11.2BHK$18.5B
Revenue growth—-50%-18%-39%—
Gross profitHK$2.74BHK$2.42BHK$5.98BHK$5.99BHK$8.13B
EBITDAHK$1.76BHK$1.46BHK$4.62BHK$4.84BHK$6.88B
Net income-HK$1.75B-HK$1.93BHK$195MHK$895MHK$1.05B
Free cash flow-HK$1.92B-HK$916M-HK$1.10B-HK$828MHK$3.02B
Capital expenditureHK$0HK$0HK$0HK$0HK$0
Total debtn/aHK$37.4BHK$38.2BHK$41.8BHK$44.0B

Quarterly statements and history in the cockpit →

Shui On 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%+40%-20%0%+20%INDIQUBEYFID3990SFPN9940TPFG9993ORIASBB-B000609KOLTEPATILTCI0004213252CLRAGIIL600322RAYMONDREL0272.HK6-month return →1-month return →
Up and to the right = strong over both horizons. Shui On Land is the large dot.

Shui On Land competitors and peer comparison

How Shui On 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.

Shui On Land against its 20 peers (data as of 6 Nov 2026)
Measure0272.HKPeer medianRank in peer set
1-month return-3.5%-2.5%10th lowest of 21
6-month return-25.4%-8.9%4th lowest of 21
Distance from 52-week high-45.3%-21.4%4th lowest of 21
Revenue growth (TTM)-46.6%-0.8%3rd lowest of 20
Operating margin35.2%18.6%7th highest of 21

Peer table

Peer set: Industry: the same industry and sector in any market, nearest in size
CompanyMarketMarket cap6M returnRevenue growthOp. marginEV / SalesReq gDelivered g
Shui On Land 0272.HKHong Kong$419M-25%-47%35%n/an/an/a
Indiqube Spaces INDIQUBE.NSIndia$418M+7%+37%-5%n/an/an/a
Fidere Patrimonio Socimi SAU YFID.MCSpain$423M-8%0%38%n/an/an/a
Midea Real Estate 3990.HKHong Kong$413M-33%-93%21%n/an/an/a
SF Urban Properties SFPN.SWSwitzerland$425M+4%-1%47%n/an/an/a
Sinyi Realty 9940.TWTaiwan$412M-6%-3%8%n/an/an/a
Property Franchise TPFG.LUnited Kingdom$412M+3%+8%28%n/an/an/a
Radiance Holdings (Group) 9993.HKHong Kong$410M-22%-25%-24%n/an/an/a
Fiducial Real Estate ORIA.PAFrance$428M-4%-5%41%n/an/an/a
Samhallsbyggnadsbolaget I Norden SBB-B.STSweden$429M-31%-30%45%n/an/an/a
Beijing Zodi Investment 000609.SZChina$429M-34%+123%-62%n/an/an/a
Kolte-Patil Developers KOLTEPATIL.NSIndia$430M+19%+8%9%n/an/an/a
Transcontinental Realty Investors TCIUnited States$430M+40%+5%-18%n/an/an/a
John Mattson Fastighetsforetagen JOMA.STSweden$406M-10%+5%65%n/an/an/a
Melcor Developments MRD.TOCanada$405M+2%-10%35%n/an/an/a
Nanjing Public Utilities Development 000421.SZChina$437M-20%-40%1%n/an/an/a
JINUSHI 3252.TJapan$400M-13%+37%13%n/an/an/a
Clerhp Estructuras CLR.MCSpain$399M+154%-19%40%n/an/an/a
Agi Infra AGIIL.NSIndia$398M-19%+4%31%n/an/an/a
Tianjin Jintou State-owned Urban Development 600322.SSChina$398M-12%-79%-127%n/an/an/a
Raymond Realty RAYMONDREL.NSIndia$398M-13%n/a16%n/an/an/a

Questions

Which companies are Shui On Land's closest peers?
The cockpit's peer set: Indiqube Spaces (INDIQUBE.NS), Fidere Patrimonio Socimi SAU (YFID.MC), Midea Real Estate (3990.HK), SF Urban Properties (SFPN.SW), Sinyi Realty (9940.TW), Property Franchise (TPFG.L), Radiance Holdings (Group) (9993.HK), Fiducial Real Estate (ORIA.PA).
How has Shui On Land stock performed?
Over six months to 6 Nov 2026 the shares returned -25.4% against -8.9% for the median peer; over one year -42.2%.

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.