Subscribe

Hysan Development Company Limited (0014.HK)

HKD17.66 +0.31 (+1.79%)
HK HKSE Real Estate Real Estate - Services
Address Lee Garden One
Wan Chai, HK
CEO Yun-Lien Lee
IPO 1981-09-18
ISIN HK0014000126

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 0014.HK (HKD) Other OTC · HYSNF (USD) Other OTC · HYSNY (USD)
Description

Hysan is a preeminent real estate firm in Hong Kong, specializing in property investment, management, and development. It oversees an extensive portfolio of over 4 million square feet, featuring high-quality office, retail, and residential assets. Primarily concentrated in Causeway Bay, the city's vibrant prime retail and office district, the company is dedicated to ensuring client satisfaction and generating exceptional returns for its investors.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD17.66 +0.31 (+1.79%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
3M
Beta
0.81
Float Shares
591.96M
Free Float %
57.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.01% -3.32% -4.65% -14.53% +5.25% -1.32% +45.70% -8.80% -37.94% -43.48% +88.38%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
17.66
DCF (Unlevered) 0.79 -95.5%
DCF (Levered) 35.16 +99.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 67% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 4 0
Hold 3 -1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.17
Distress
Piotroski F-Score
7 / 9
Strong
MOAT Score
7 / 10
Strong MOAT
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
4 / 5
High
ROE Score
2 / 5
Medium
ROA Score
3 / 5
Medium
D/E Score
3 / 5
Medium
P/E Score
2 / 5
Medium
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Services: +11.2%
    +6.0% Q4'25: +0.9% (vs Q4'23)
  • EPS growth Real Estate - Services: +25.9%
    +809.1% Q4'25: +122.3% (vs Q4'23)
  • FCF margin FCF growth · Real Estate - Services: +32.2%
    +9.2% Q4'25: +37.9% (vs Q4'23)
  • EBIT margin Real Estate - Services: +23.7%
    +31.6% Q4'25: +35.9% (vs Q4'23)
  • ROIC Real Estate - Services: +4.3%
    +0.7% Q4'25: +1.5% (vs Q4'23)
  • Share dilution Real Estate - Services: +0.0%
    +0.0% Q4'25: 0.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Services: 1.88×
    32.06× Q4'25: 14.45× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.81) × ERP
WACC = 34% × Ke + 66% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 0.95 Current price: 17.66
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
8 Rev. Ana.
8 EPS Ana.
Dec 2027
8 Rev. Ana.
8 EPS Ana.
Dec 2028
6 Rev. Ana.
7 EPS Ana.
Revenue
3.48B
est: 3.42B (+1.7%)
3.58B
est: 3.53B (+1.5%)
3.63B
est: 3.55B (+2.3%)
3.89B
est: 3.85B (+1.0%)
4.15B
est: 4.04B (+2.8%)
3.99B
est: 3.74B (+6.6%)
3.69B
est: 3.61B (+2.3%)
3.71B
est: 3.49B (+6.1%)
3.21B
est: 3.34B (-4.0%)
3.41B
est: 3.26B (+4.4%)
3.62B
est: 3.47B (+4.0%)
3.52B
3.45B – 3.57B
+1.2% YoY
3.70B
3.59B – 3.89B
+5.3% YoY
3.85B
3.76B – 3.98B
+4.0% YoY
EBITDA
3.79B
est: 1.72B (+120.8%)
2.00B
est: 1.77B (+12.8%)
4.27B
est: 1.78B (+139.4%)
7.02B
est: 1.94B (+262.9%)
5.88B
est: 2.03B (+189.7%)
3.25B
est: 1.88B (+73.1%)
2.64B
est: 1.81B (+45.5%)
2.84B
est: 1.76B (+61.7%)
-268.00M
est: 1.68B (-115.9%)
1.02B
est: 1.32B (-22.8%)
1.18B
est: 1.41B (-15.9%)
1.42B
1.40B – 1.45B
+1.2% YoY
1.50B
1.45B – 1.57B
+5.3% YoY
1.56B
1.52B – 1.61B
+4.0% YoY
EBIT
3.77B
est: 1.69B (+123.5%)
1.98B
est: 1.74B (+13.5%)
4.24B
est: 1.75B (+142.3%)
7.01B
est: 1.90B (+268.4%)
5.86B
est: 1.99B (+193.7%)
3.23B
est: 1.85B (+74.9%)
2.61B
est: 1.78B (+46.4%)
2.81B
est: 1.72B (+62.7%)
-301.00M
est: 1.65B (-118.2%)
984.00M
est: 1.29B (-23.7%)
1.14B
est: 1.37B (-16.8%)
1.39B
1.36B – 1.41B
+1.2% YoY
1.46B
1.42B – 1.54B
+5.3% YoY
1.52B
1.48B – 1.57B
+4.0% YoY
Net Income
2.90B
est: 2.24B (+29.8%)
1.22B
est: 2.28B (-46.7%)
3.64B
est: 2.39B (+52.1%)
6.03B
est: 2.50B (+140.9%)
4.85B
est: 2.58B (+87.5%)
-2.55B
est: 2.33B (-209.2%)
1.38B
est: 1.98B (-30.2%)
-1.16B
est: 2.03B (-156.9%)
-872.00M
est: 1.62B (-153.8%)
35.00M
est: 1.74B (-98.0%)
840.00M
est: 2.10B (-60.0%)
2.05B
1.37B – 2.49B
-2.2% YoY
1.74B
1.19B – 2.58B
-15.3% YoY
1.84B
1.78B – 1.92B
+5.8% YoY
SGA
234.00M
est: 285.04M (-17.9%)
219.00M
est: 294.40M (-25.6%)
247.00M
est: 295.73M (-16.5%)
227.00M
est: 321.21M (-29.3%)
269.00M
est: 336.74M (-20.1%)
268.00M
est: 311.87M (-14.1%)
274.00M
est: 300.91M (-8.9%)
332.00M
est: 291.36M (+13.9%)
307.00M
est: 278.97M (+10.0%)
308.00M
est: 228.38M (+34.9%)
est: 243.06M (-100.0%)
245.95M
241.45M – 250.04M
+1.2% YoY
259.04M
250.84M – 272.04M
+5.3% YoY
269.50M
262.72M – 278.62M
+4.0% YoY
EPS
2.73
est: 2.18 (+25.4%)
1.16
est: 2.22 (-47.8%)
3.48
est: 2.33 (+49.5%)
5.77
est: 2.44 (+136.7%)
4.63
est: 2.52 (+84.0%)
-2.44
est: 2.27 (-207.4%)
1.33
est: 1.93 (-31.1%)
-1.12
est: 1.98 (-156.5%)
-0.85
est: 1.58 (-153.8%)
0.03
est: 1.69 (-98.0%)
0.31
est: 2.04 (-84.8%)
2.00
1.34 – 2.42
-2.2% YoY
1.69
1.16 – 2.51
-15.3% YoY
1.79
1.73 – 1.87
+5.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-28 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-27 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-26 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-22 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-21 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-20 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-19 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-18 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-15 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-14 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-13 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-12 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-11 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-08 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-07 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-06 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-05 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-05-04 B+ 3/5 4/5 2/5 3/5 3/5 2/5 5/5
2026-04-30 B+ 3/5 4/5 2/5 3/5 2/5 2/5 5/5
2026-04-29 B+ 3/5 4/5 2/5 3/5 2/5 2/5 5/5
2026-04-28 B+ 3/5 4/5 2/5 3/5 2/5 2/5 5/5
2026-04-27 B+ 3/5 5/5 2/5 3/5 2/5 2/5 5/5
2026-04-24 A- 4/5 5/5 2/5 4/5 2/5 2/5 5/5
2026-04-23 A- 4/5 5/5 2/5 4/5 2/5 2/5 5/5
2026-04-22 A- 4/5 5/5 2/5 4/5 2/5 2/5 5/5
2026-04-21 A- 4/5 5/5 2/5 4/5 2/5 2/5 5/5
2026-04-20 A- 4/5 5/5 2/5 4/5 2/5 2/5 5/5
2026-04-17 A- 4/5 5/5 2/5 4/5 2/5 2/5 5/5
2026-04-16 A- 4/5 5/5 2/5 4/5 2/5 2/5 5/5
2026-04-15 A- 4/5 5/5 2/5 4/5 2/5 2/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
3.17B
OE per share TTM
3.09
Owner's Yield
16.56%
Maintenance CapEx ratio
3.54%
Maint CapEx / Avg PPE
19.5%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 117 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Global X Hang Seng High Dividend Yield ETF (HKD) 3110.HK 2.11% 15.50M 0.68%
2 iShares Asia/Pacific Dividend ETF DVYA 1.03% 703.2K 0.49%
3 iShares Dow Jones Asia Pacific Select Dividend 50 UCITS ETF (DE) EXXW.DE 1.03% 6.88M 0.31%
4 iShares Asia Pacific Dividend UCITS ETF IDAP.L 1.02% 6.52M 0.59%
5 iShares Asia Property Yield UCITS ETF IDAR.L 0.42% 806.2K 0.59%
6 iShares Asia Property Yield UCITS ETF AYEP.DE 0.42% 102.1K 0.59%
7 iShares International Select Dividend ETF IDV 0.36% 28.97M 0.50%
8 WisdomTree Dynamic International SmallCap Equity ETF DDLS 0.32% 1.36M 0.48%
9 WisdomTree International SmallCap Dividend Fund DLS 0.30% 3.11M 0.58%
10 State Street SPDR Dow Jones International Real Estate ETF RWX 0.29% 787.6K 0.59%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
2.19M
Shares Outstanding
1.03B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Yun-Lien Lee Executive Chairman of the Board 19M female
Kon Wai Lui MCIOB Executive Director & Chief Operating Officer 12M male
Lai Kwan Chow General Counsel & Company Secretary female
Antie Leung Head of Human Resources
Tze Pon Lam Director of Marketing & Customer Experience female
Yick Lam Choi Chief Financial Officer male
Mark Tung Assistant General Manager of Corporate Communications
Catherine Ng Head of Corporation Communications female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits