Stock Code

Estimation Overview

Last Financial Year Result Financial Year 12/2023 EPS RMB 85.42 cts Net Profit RMB 3,185.08 MIL DPS RMB 34.70 cts Financial Year Net Profit / Loss RMB (MIL) EPS RMB (cts) DPS RMB (cts) NAV RMB Broker Name Rating Price HK$ Report Date 12/2024 3,966.00 98.50 39.40 - BOCI - 4.20 2024.01.22 12/2025 4,258.00 105.80 42.30 - BOCI - 4.20 2024.01.22 12/2024 3,303.00 82.00 - - HAITONG - 4.83 2024.01.18 12/2025 3,910.00 97.00 - - HAITONG - 4.83 2024.01.18 12/2024 5,300.00 125.00 50.00 - UBS Buy 4.05 2024.04.10 12/2025 7,177.00 170.00 68.00 - UBS - 4.05 2024.04.10 12/2026 7,966.00 189.00 75.00 - UBS - 4.05 2024.04.10 12/2024 3,516.00 87.40 34.90 - BANK OF AMERICA Buy 5.08 2024.05.07 12/2025 3,542.00 88.00 35.20 - BANK OF AMERICA - 5.08 2024.05.07 12/2026 3,742.00 93.00 37.20 - BANK OF AMERICA - 5.08 2024.05.07 12/2024 3,541.00 88.00 35.20 - CITIGROUP Buy 4.38 2024.03.26 12/2025 3,599.00 89.40 35.80 - CITIGROUP - 4.38 2024.03.26 12/2026 3,677.00 91.30 36.50 - CITIGROUP - 4.38 2024.03.26 12/2024 4,305.00 107.00 42.62 - HSBC Buy 4.38 2024.03.27 12/2025 4,646.00 115.00 46.25 - HSBC - 4.38 2024.03.27 12/2026 4,953.00 123.00 48.97 - HSBC - 4.38 2024.03.27 12/2024 3,632.00 90.00 36.00 - CICC OutPerform 4.38 2024.03.27 12/2025 3,816.00 95.00 38.00 - CICC - 4.38 2024.03.27 12/2024 3,620.00 95.00 36.94 - DBS VICKERS Buy 4.38 2024.03.27 12/2025 4,007.00 105.00 40.91 - DBS VICKERS - 4.38 2024.03.27 12/2024 4,430.00 110.00 44.00 - DAIWA - 5.43 2024.01.15 12/2025 4,658.00 115.70 46.30 - DAIWA - 5.43 2024.01.15 12/2024 3,519.00 87.00 35.00 - CCBI OutPerform 4.38 2024.03.26 12/2025 3,574.00 89.00 36.00 - CCBI - 4.38 2024.03.26 12/2026 3,788.00 94.00 38.00 - CCBI - 4.38 2024.03.26 12/2024 3,271.00 81.00 35.64 - HUATAI FIN HLDGS HK Buy 4.22 2024.03.28 12/2025 3,551.00 88.00 38.66 - HUATAI FIN HLDGS HK - 4.22 2024.03.28 12/2026 4,216.00 105.00 45.92 - HUATAI FIN HLDGS HK - 4.22 2024.03.28 12/2024 4,932.00 122.50 48.90 - BOCOM - 6.64 2023.12.08 12/2025 5,541.00 133.70 55.00 - BOCOM - 6.64 2023.12.08

Estimation Overview

Last Financial Year Result Financial Year 12/2023 EPS RMB 85.42 cts Net Profit RMB 3,185.08 MIL DPS RMB 34.70 cts Previous Close HK$ 6.410 Financial Year Net Profit / Loss RMB (MIL) Change (%) EPS RMB (cts) Estimated PE Ratio (x) Broker Name Report Date 12/2024 3,966.00 24.52% 98.50 5.93 x BOCI 2024.01.22 12/2025 4,258.00 7.36% 105.80 5.52 x BOCI 2024.01.22 12/2024 3,303.00 3.70% 82.00 7.12 x HAITONG 2024.01.18 12/2025 3,910.00 18.38% 97.00 6.02 x HAITONG 2024.01.18 12/2024 5,300.00 66.40% 125.00 4.67 x UBS 2024.04.10 12/2025 7,177.00 35.42% 170.00 3.43 x UBS 2024.04.10 12/2026 7,966.00 10.99% 189.00 3.09 x UBS 2024.04.10 12/2024 3,516.00 10.39% 87.40 6.68 x BANK OF AMERICA 2024.05.07 12/2025 3,542.00 0.74% 88.00 6.63 x BANK OF AMERICA 2024.05.07 12/2026 3,742.00 5.65% 93.00 6.28 x BANK OF AMERICA 2024.05.07 12/2024 3,541.00 11.17% 88.00 6.63 x CITIGROUP 2024.03.26 12/2025 3,599.00 1.64% 89.40 6.53 x CITIGROUP 2024.03.26 12/2026 3,677.00 2.17% 91.30 6.39 x CITIGROUP 2024.03.26 12/2024 4,305.00 35.16% 107.00 5.46 x HSBC 2024.03.27 12/2025 4,646.00 7.92% 115.00 5.08 x HSBC 2024.03.27 12/2026 4,953.00 6.61% 123.00 4.74 x HSBC 2024.03.27 12/2024 3,632.00 14.03% 90.00 6.48 x CICC 2024.03.27 12/2025 3,816.00 5.07% 95.00 6.14 x CICC 2024.03.27 12/2024 3,620.00 13.65% 95.00 6.14 x DBS VICKERS 2024.03.27 12/2025 4,007.00 10.69% 105.00 5.56 x DBS VICKERS 2024.03.27 12/2024 4,430.00 39.09% 110.00 5.31 x DAIWA 2024.01.15 12/2025 4,658.00 5.15% 115.70 5.04 x DAIWA 2024.01.15 12/2024 3,519.00 10.48% 87.00 6.71 x CCBI 2024.03.26 12/2025 3,574.00 1.56% 89.00 6.56 x CCBI 2024.03.26 12/2026 3,788.00 5.99% 94.00 6.21 x CCBI 2024.03.26 12/2024 3,271.00 2.70% 81.00 7.21 x HUATAI FIN HLDGS HK 2024.03.28 12/2025 3,551.00 8.56% 88.00 6.63 x HUATAI FIN HLDGS HK 2024.03.28 12/2026 4,216.00 18.73% 105.00 5.56 x HUATAI FIN HLDGS HK 2024.03.28 12/2024 4,932.00 54.85% 122.50 4.76 x BOCOM 2023.12.08 12/2025 5,541.00 12.35% 133.70 4.37 x BOCOM 2023.12.08

Remarks :
1.	Changes are calculated by the following year estimation figures and the last company financial year result. If the result is not yet announced, it will be calculated by the research reports estimation figures only.
2.	Estimated PE Ratio is based on the broker's research reports EPS and the stock's previous closing price.

	YUEXIU PROPERTY COMPANY LIMITED Stock Code : 00123 Internet Address : http://www.yuexiuproperty.com

Estimation Consensus Financial Year Net Profit / Loss RMB (MIL) EPS RMB (cts) DPS RMB (cts) NAV RMB Highest RMB (MIL) Lowest RMB (MIL) 12/2024 3,626.00 92.50 36.94 - 5,300.00 3,271.00 12/2025 3,958.50 101.00 40.91 - 7,177.00 3,542.00 12/2026 4,002.00 99.50 41.96 - 7,966.00 3,677.00 Rating Overview Rating / Strong Buy / ( 1 ) Buy / ( 2 ) Hold / ( 3 ) Sell / ( 4 ) Strong Sell / ( 5 ) Average Rating Total Broker Reports (8) 0 8 0 0 0 2 Remarks : Average rating ranges from 1 to 5. The lowest is the figure, the higher the rating and the vice versa.

Copyright ET Net Limited. All rights reserved. Use of this site signifies your agreement to the terms of use. DISCLAIMER: ET Net Limited and Hong Kong Exchanges and Clearing Limited endeavour to ensure the accuracy and reliability of the information provided, but do not guarantee its accuracy and reliability and accept no liability (whether in tort or contract or otherwise) for any loss or damage arising from any inaccuracies or omissions.