Subscribe

Shui On Land Limited (SOLLF)

USD0.09 +0.00 (+0.00%)
CN OTC Real Estate Real Estate - Development
Address Shui On Plaza 200021
Shanghai, CN
CEO Jessica Ying Wang
IPO 2013-03-21
ISIN KYG811511131

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 0272.HK (HKD) Other OTC · SOLLF (USD) Other OTC · SOLLY (USD)
Description

Shui On Land Limited operates as an investment holding entity primarily engaged in the development and sale of real estate across mainland China. Its operations are organized into four distinct business divisions: Property Development, Property Investment, Property Management, and Construction. The firm is actively involved in the construction and marketing of both residential and commercial properties, alongside managing a portfolio of leased office buildings and retail centers. Beyond these core real estate functions, Shui On Land provides a range of additional services, including comprehensive property management, various construction-related activities such as interior fit-outs, renovations, and building maintenance, as well as specialized debt financing and management solutions. The company was established in 2004 and is headquartered in Shanghai, People's Republic of China.

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
USD0.09 +0.00 (+0.00%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2.8K
Beta
0.91
Float Shares
3.51B
Free Float %
43.9%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% +0.00% +0.00% +0.00% +0.00% +54.55% -43.33% -24.11% -61.36% -77.96%
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
0.09
Quality scores
Altman Z-Score
0.76
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
5 / 10
Developing
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    -51.2% Q4'25: -40.7% (vs Q4'23)
  • EPS growth Real Estate - Development: +20.5%
    -1,100.0% Q4'25: -1,016.7% (vs Q4'23)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    -19.6% Q4'25: -19.8% (vs Q4'23)
  • EBIT margin Real Estate - Development: +19.8%
    -13.9% Q4'25: -69.0% (vs Q4'23)
  • ROIC Real Estate - Development: +3.2%
    -0.8% Q4'25: -7.3% (vs Q4'23)
  • Share dilution Real Estate - Development: +0.0%
    -87.2% Q4'25: +0.2% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    -70.49× Q4'25: -6.36× (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 (0.93) × ERP
WACC = 2% × Ke + 98% × Kd (4.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.09
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 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
1 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
6.47B
est: 7.93B (-18.4%)
17.60B
est: 13.74B (+28.1%)
18.45B
est: 18.58B (-0.7%)
24.84B
est: 22.59B (+10.0%)
10.39B
est: 17.38B (-40.2%)
4.60B
est: 10.04B (-54.2%)
17.56B
est: 7.90B (+122.2%)
8.17B
est: 9.06B (-9.8%)
3.99B
est: 19.73B (-79.8%)
19.73B
19.73B – 19.73B
+0.0% YoY
24.13B
24.13B – 24.13B
+22.3% YoY
17.64B
17.64B – 17.64B
-26.9% YoY
10.76B
10.76B – 10.76B
-39.0% YoY
8.68B
8.68B – 8.68B
-19.3% YoY
EBITDA
824.00M
est: 3.19B (-74.2%)
5.15B
est: 5.53B (-7.0%)
6.89B
est: 7.49B (-7.9%)
6.29B
est: 9.10B (-30.9%)
4.45B
est: 7.00B (-36.4%)
1.27B
est: 4.04B (-68.5%)
6.03B
est: 3.18B (+89.3%)
5.08B
est: 2.93B (+73.3%)
-476.38M
est: 6.38B (-107.5%)
6.38B
6.38B – 6.38B
+0.0% YoY
7.81B
7.81B – 7.81B
+22.3% YoY
5.71B
5.71B – 5.71B
-26.9% YoY
3.48B
3.48B – 3.48B
-39.0% YoY
2.81B
2.81B – 2.81B
-19.3% YoY
EBIT
5.48B
est: 3.10B (+76.9%)
6.20B
est: 5.37B (+15.4%)
8.09B
est: 7.27B (+11.3%)
6.30B
est: 8.83B (-28.7%)
4.34B
est: 6.80B (-36.2%)
1.17B
est: 3.92B (-70.1%)
5.92B
est: 3.09B (+91.6%)
4.99B
est: 2.83B (+76.5%)
-554.32M
est: 6.16B (-109.0%)
6.16B
6.16B – 6.16B
+0.0% YoY
7.53B
7.53B – 7.53B
+22.3% YoY
5.51B
5.51B – 5.51B
-26.9% YoY
3.36B
3.36B – 3.36B
-39.0% YoY
2.71B
2.71B – 2.71B
-19.3% YoY
Net Income
788.00M
est: 2.00B (-60.5%)
1.09B
est: 2.05B (-47.0%)
1.67B
est: 1.68B (-0.7%)
2.28B
est: 2.49B (-8.6%)
2.32B
est: 2.54B (-8.6%)
-740.00M
est: 1.92B (-138.6%)
1.87B
est: 2.01B (-6.8%)
180.00M
est: 295.45M (-39.1%)
-1.74B
est: 229.23M (-857.3%)
229.23M
229.23M – 229.23M
+0.0% YoY
341.92M
341.92M – 341.92M
+49.2% YoY
330.50M
330.50M – 330.50M
-3.3% YoY
264.02M
264.02M – 264.02M
-20.1% YoY
283.05M
283.05M – 283.05M
+7.2% YoY
SGA
1.13B
est: 944.96M (+19.2%)
1.18B
est: 1.64B (-28.2%)
1.12B
est: 2.22B (-49.3%)
1.04B
est: 2.69B (-61.2%)
978.00M
est: 2.07B (-52.8%)
970.00M
est: 1.20B (-18.9%)
1.12B
est: 941.74M (+18.9%)
1.07B
est: 1.12B (-5.1%)
935.00M
est: 2.44B (-61.7%)
2.44B
2.44B – 2.44B
+0.0% YoY
2.99B
2.99B – 2.99B
+22.3% YoY
2.19B
2.19B – 2.19B
-26.9% YoY
1.33B
1.33B – 1.33B
-39.0% YoY
1.08B
1.08B – 1.08B
-19.3% YoY
EPS
0.10
est: 0.25 (-60.5%)
0.14
est: 0.26 (-45.4%)
0.19
est: 0.21 (-9.5%)
0.26
est: 0.31 (-16.5%)
0.24
est: 0.32 (-24.2%)
-0.09
est: 0.24 (-138.4%)
0.20
est: 0.25 (-20.1%)
0.02
est: 0.29 (-92.2%)
-0.22
est: 0.22 (-198.7%)
0.22
0.22 – 0.22
+0.0% YoY
0.33
0.33 – 0.33
+49.2% YoY
0.32
0.32 – 0.32
-3.3% YoY
0.26
0.26 – 0.26
-20.1% YoY
0.28
0.28 – 0.28
+7.2% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-938.95M
OE per share TTM
-0.12
Owner's Yield
-137.62%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
11.4%

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

This company is not held by any ETF in our universe.

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
-194.4K
Shares Outstanding
8.01B

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
He Hau Sung Chief Financial Officer, Chief Investment Officer & Executive Director 2M male
Jessica Ying Wang Chief Executive Officer & Executive Director 1M female
Y. Lo Executive Vice Chairman 1M female
Kain Bon Chan Chief Sustainability Officer and Director of Planning & Development. male
Kim Lun Uy L.L Director of Legal Affairs & Company Secretary male
Pit Kwong Wong Chief Economist & Director of Development Research male
K. Lee Director of Human Resources male
Hong Sui Lo Executive Chairman
Allan Zhang Chief Executive Officer of Shui On Xintiandi Limited 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