Subscribe

China Resources Land Limited (1109.HK)

HKD33.64 +0.20 (+0.60%)
HK HKSE Real Estate Real Estate - Development
Address China Resources Building
Hong Kong, HK
CEO Li Xin
Website crland.com.hk
IPO 2000-01-04
ISIN KYG2108Y1052

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 1109.HK (HKD) Other OTC · CRBJF (USD) Other OTC · CRBJY (USD)
Description

China Resources Land Limited, an investment holding company, engages in the investment, development, management, and sale of properties in the People’s Republic of China. The company operates through four segments: Development Property Business, Investment Property Business, Asset-light Management Business, and Eco-system Elementary Business. It engages in development and sale of residential properties, offices, and commercial premises; and leases investment properties comprising self-developed and under sublease, such as shopping malls, offices, hotels, apartments, and industrial park. In addition, the company is involved in the commercial operation and property management, as well as building operation, construction and operation services, rental housing business, industrial property, etc. The company was formerly known as China Resources (Beijing) Land Co., Ltd. and changed its name to China Resources Land Limited in 2001. China Resources Land Limited was founded in 1994 and is headquartered in Wan Chai, Hong Kong. China Resources Land Limited operates as a subsidiary of CRH (Land) Limited.

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
HKD33.64 +0.20 (+0.60%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
27M
Beta
0.71
Float Shares
2.88B
Free Float %
40.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.44% +1.26% +8.68% +11.14% +17.11% +29.85% +37.97% +17.34% -2.83% +92.17% +3,739.13%
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
33.64
DCF (Unlevered) 154.72 +359.9%
DCF (Levered) 984.68 +2,827.1%

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) 100% Bullish
Rating 2026-05 Change
Strong Buy 6 0
Buy 14 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.55
Distress
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
2 / 5
Medium
P/E Score
3 / 5
Medium
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • ✗
    Revenue growth Real Estate - Development: +9.7%
    +0.9% Q4'25: -3.4% (vs Q4'23)
  • ✗
    EPS growth Real Estate - Development: +20.5%
    -0.6% Q4'25: -28.8% (vs Q4'23)
  • ✓
    FCF margin FCF growth · Real Estate - Development: +16.2%
    +11.9% Q4'25: +29.0% (vs Q4'23)
  • ✗
    EBIT margin Real Estate - Development: +19.8%
    +16.1% Q4'25: +14.6% (vs Q4'23)
  • ✗
    ROIC Real Estate - Development: +3.2%
    +4.8% ★ Q4'25: +11.2% (vs Q4'23)
  • ✓
    Share dilution Real Estate - Development: +0.0%
    +0.0% Q4'25: +0.0% (vs Q4'23)
  • ✗
    Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    6.21× Q4'25: 2.58× (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 (0.69) × ERP
WACC = 47% × Ke + 53% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Intrinsic value (base): 157.49 Current price: 33.64
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 2011
actual 		Dec 2012
actual 		Dec 2013
actual 		Dec 2014
actual 		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
20 Rev. Ana.
16 EPS Ana. 		Dec 2027
20 Rev. Ana.
16 EPS Ana. 		Dec 2028
17 Rev. Ana.
12 EPS Ana. 		Dec 2029
14 Rev. Ana.
10 EPS Ana. 		Dec 2030
8 Rev. Ana.
5 EPS Ana.
Revenue
28.97B
est: 22.03B (+31.5%)
35.72B
est: 30.78B (+16.1%)
55.78B
est: 43.68B (+27.7%)
70.67B
est: 55.06B (+28.4%)
105.28B
est: 86.85B (+21.2%)
111.33B
est: 103.87B (+7.2%)
119.58B
est: 100.73B (+18.7%)
122.50B
est: 118.58B (+3.3%)
150.73B
est: 146.24B (+3.1%)
179.59B
est: 174.20B (+3.1%)
212.11B
est: 216.55B (-2.1%)
207.06B
est: 219.08B (-5.5%)
251.14B
est: 239.33B (+4.9%)
278.80B
est: 265.52B (+5.0%)
281.33B
est: 276.90B (+1.6%)
260.97B
208.67B – 312.88B
-5.8% YoY
255.65B
214.48B – 331.36B
-2.0% YoY
261.01B
213.80B – 325.50B
+2.1% YoY
283.30B
232.06B – 353.30B
+8.5% YoY
298.12B
244.19B – 371.77B
+5.2% YoY
EBITDA
12.46B
est: 9.27B (+34.4%)
14.69B
est: 13.12B (+11.9%)
19.61B
est: 15.85B (+23.7%)
22.86B
est: 19.36B (+18.1%)
27.75B
est: 24.46B (+13.5%)
33.04B
est: 29.98B (+10.2%)
39.89B
est: 26.87B (+48.5%)
46.80B
est: 36.94B (+26.7%)
48.68B
est: 53.63B (-9.2%)
52.54B
est: 58.24B (-9.8%)
62.90B
est: 68.98B (-8.8%)
58.38B
est: 85.46B (-31.7%)
69.33B
est: 59.56B (+16.4%)
62.71B
est: 63.86B (-1.8%)
46.36B
est: 68.91B (-32.7%)
64.94B
51.93B – 77.86B
-5.8% YoY
63.62B
53.38B – 82.46B
-2.0% YoY
64.96B
53.21B – 81.00B
+2.1% YoY
70.50B
57.75B – 87.92B
+8.5% YoY
74.19B
60.77B – 92.52B
+5.2% YoY
EBIT
12.20B
est: 10.70B (+14.0%)
14.61B
est: 14.22B (+2.7%)
19.35B
est: 16.61B (+16.5%)
22.13B
est: 19.20B (+15.3%)
28.21B
est: 26.76B (+5.4%)
35.48B
est: 32.38B (+9.6%)
39.30B
est: 27.97B (+40.5%)
53.32B
est: 41.10B (+29.7%)
62.34B
est: 56.82B (+9.7%)
61.25B
est: 57.90B (+5.8%)
61.60B
est: 68.57B (-10.2%)
57.05B
est: 84.95B (-32.8%)
68.02B
est: 58.25B (+16.8%)
61.18B
est: 62.45B (-2.0%)
45.20B
est: 67.39B (-32.9%)
63.51B
50.78B – 76.14B
-5.8% YoY
62.22B
52.20B – 80.64B
-2.0% YoY
63.52B
52.03B – 79.22B
+2.1% YoY
68.95B
56.48B – 85.98B
+8.5% YoY
72.55B
59.43B – 90.48B
+5.2% YoY
Net Income
6.53B
est: 5.43B (+20.3%)
8.51B
est: 7.64B (+11.4%)
11.48B
est: 9.89B (+16.1%)
11.76B
est: 11.70B (+0.5%)
14.68B
est: 14.40B (+1.9%)
17.46B
est: 17.18B (+1.6%)
19.23B
est: 14.36B (+33.9%)
24.53B
est: 19.82B (+23.7%)
28.96B
est: 26.71B (+8.4%)
30.03B
est: 28.61B (+5.0%)
32.40B
est: 33.89B (-4.4%)
28.09B
est: 28.85B (-2.6%)
31.37B
est: 25.93B (+20.9%)
25.58B
est: 24.84B (+3.0%)
25.41B
est: 22.83B (+11.3%)
24.51B
22.62B – 26.40B
+7.4% YoY
26.37B
22.98B – 29.76B
+7.6% YoY
24.56B
23.86B – 36.95B
-6.9% YoY
35.61B
27.23B – 47.04B
+45.0% YoY
39.08B
29.89B – 51.64B
+9.8% YoY
SGA
2.95B
est: 1.58B (+87.3%)
2.99B
est: 3.46B (-13.5%)
3.07B
est: 3.47B (-11.6%)
4.11B
est: 3.13B (+31.5%)
5.29B
est: 5.06B (+4.4%)
5.67B
est: 6.21B (-8.8%)
6.78B
est: 4.66B (+45.5%)
6.98B
est: 7.08B (-1.5%)
9.53B
est: 9.08B (+4.9%)
8.78B
est: 10.68B (-17.8%)
9.76B
est: 12.65B (-22.8%)
9.91B
est: 15.68B (-36.8%)
13.98B
est: 12.00B (+16.5%)
13.80B
est: 12.86B (+7.2%)
14.52B
est: 13.88B (+4.6%)
13.08B
10.46B – 15.68B
-5.8% YoY
12.82B
10.75B – 16.61B
-2.0% YoY
13.08B
10.72B – 16.32B
+2.1% YoY
14.20B
11.63B – 17.71B
+8.5% YoY
14.94B
12.24B – 18.64B
+5.2% YoY
EPS
1.20
est: 0.69 (+73.2%)
1.46
est: 0.83 (+75.8%)
1.97
est: 1.02 (+92.4%)
1.85
est: 1.27 (+45.4%)
2.62
est: 1.76 (+49.1%)
2.81
est: 2.13 (+32.0%)
3.27
est: 2.25 (+45.2%)
3.54
est: 2.87 (+23.2%)
4.13
est: 3.22 (+28.2%)
4.18
est: 3.38 (+23.5%)
4.54
est: 3.84 (+18.2%)
3.94
est: 3.95 (-0.2%)
4.40
est: 3.64 (+21.0%)
3.59
est: 3.56 (+0.9%)
3.57
est: 3.12 (+14.3%)
3.46
3.17 – 3.70
+10.7% YoY
3.62
3.22 – 4.17
+4.7% YoY
3.90
3.35 – 5.18
+7.7% YoY
4.99
3.82 – 6.60
+28.0% YoY
5.48
4.19 – 7.24
+9.8% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-28 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-27 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-26 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-22 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-21 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-20 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-19 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-18 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-15 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-14 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-13 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-12 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-11 B+ 3/5 1/5 4/5 4/5 2/5 3/5 4/5
2026-05-08 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-07 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-06 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-05 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-05-04 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-04-30 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-04-29 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-04-28 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-04-27 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-04-24 B+ 3/5 1/5 4/5 4/5 2/5 4/5 4/5
2026-04-23 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-04-22 B 3/5 1/5 3/5 4/5 1/5 4/5 4/5
2026-04-21 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-04-20 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-04-17 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5
2026-04-16 B+ 3/5 1/5 4/5 4/5 1/5 4/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
81.42B
OE per share TTM
11.41
Owner's Yield
32.33%
Maintenance CapEx ratio
6.90%
Maint CapEx / Avg PPE
4.9%

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 193 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Matthews China Discovery Active ETF MCHS MCHS 1.34% 299.6K 0.99%
2 Xtrackers International Real Estate ETF HAUZ 1.23% 12.72M 0.10%
3 Neuberger Berman China Equity ETF NBCE 1.20% 220.3K 5.01%
4 Vanguard Global ex-U.S. Real Estate ETF VNQI 1.19% 45.10M 0.12%
5 iShares China Large-Cap ETF FXI 1.03% 45.30M 0.73%
6 iShares China Large Cap UCITS ETF IDFX.L 1.03% 8.37M 0.74%
7 iShares China Large Cap UCITS ETF USD Acc FXAC.AS 1.03% 357.8K 0.74%
8 iShares China Index ETF XCH.TO 1.03% 1.31M 0.86%
9 Matthews China Active ETF MCH 1.02% 234.0K 0.79%
10 iShares China Large-Cap ETF IZZ.AX 1.02% 3.05M 0.60%

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
765.1K
Shares Outstanding
7.13B

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
Linkang Yu Senior Vice President 7M male
Tongdong Shen Senior Vice President 7M male
Xin Li Executive Chairman 4M male
Dawei Zhang Executive Vice Chairman of the Board 4M male
Wei Chen Executive Director & Chief Operating Officer 3M male
Rong Xu President & Executive Director 3M male
Zhongming Hao Executive Director 2M male
Wei Zhao Chief Financial Officer, Board Secretary & Executive Director 297.9K male
Xiaokai Kong Senior Vice President & Chief Information Officer — male
Xin Zhang Vice President & Chief Strategy Officer — male
Yong Wang VP & Chief Information Officer — male
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

Related companies

Largest companies in Real Estate - Development