Zestawienie aktualnego kursu akcji

Crown International Corporation Limited z wycenami spółki

Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	-

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	-	-	-
Crown International Corporation Limited	-	-	-
Mediana / Crown International Corporation Limited	-	-	-

---

Pozostałe spółki z branży Real Estate - Services

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Corem Property Group AB (publ)	CORE-A.ST	833	-13.0	-5.8	0.3	Stockholm Stock Exchange
S IMMO AG	SPI.VI	1,833	7.0	177.3	1.0	Vienna
NEXTDC Limited	NXT.AX	6,062	28.9	-137.4	1.4	Australian Securities Exchange
ESR Group Limited	1821.HK	6,991	14.2	-9.1	0.9	HKSE
Multifield International Holdings Limited	0898.HK	100	-0.8	3.5	0.1	HKSE
RE/MAX Holdings, Inc.	RMAX	333	4.3	19.8	0.3	New York Stock Exchange
Poly Property Services Co., Ltd.	6049.HK	2,538	13.5	11.0	1.7	HKSE
Greentown Service Group Co. Ltd.	2869.HK	1,952	12.6	18.8	1.7	HKSE
&Do Holdings Co.,Ltd.	3457.T	149	-3.8	12.4	1.6	Tokyo
Saha Pathana Inter-Holding Public Company Limited	SPI.BK	1,212	8.2	11.0	0.7	Thailand
Great China Holdings (Hong Kong) Limited	0021.HK	71	-62.0	29.7	0.6	HKSE
China Resources Mixc Lifestyle Services Limited	1209.HK	11,152	19.0	21.8	4.8	HKSE
Chainqui Construction Development Co., Ltd.	2509.TW	99	-1.2	64.2	0.7	Taiwan
E-Star Commercial Management Company Limited	6668.HK	177	5.2	7.9	1.0	HKSE
CapitaLand Investment Limited	9CI.SI	11,087	7.7	85.8	1.0	Stock Exchange of Singapore
Ichigo Inc.	2337.T	1,134	-1.9	14.3	1.5	Tokyo
Annehem Fastigheter AB	ANNE-B.ST	142	7.7	75.2	0.5	Stockholm Stock Exchange
Wihlborgs Fastigheter AB (publ)	WIHL.ST	3,205	0.1	17.8	1.3	Stockholm Stock Exchange
VGP NV	VGP.BR	2,961	7.4	11.0	0.9	Brussels
YeaShin International Development Co., Ltd.	5213.TWO	650	-11.1	19.0	1.3	Taipei Exchange
PT Jakarta Setiabudi Internasional Tbk	JSPT.JK	641	52.0	188.5	22.6	Jakarta Stock Exchange
Marcus & Millichap, Inc.	MMI	1,238	-217.5	-96.6	1.9	New York Stock Exchange
SUNeVision Holdings Ltd.	1686.HK	2,418	-1.7	24.9	4.6	HKSE
Altisource Portfolio Solutions S.A.	ASPS	128	-12.6	-0.7	-0.2	NASDAQ Global Select
Auto Italia Holdings Limited	0720.HK	117	-14.0	-8.8	4.2	HKSE
Maui Land & Pineapple Company, Inc.	MLP	341	-52.6	-41.2	9.2	New York Stock Exchange
Dexin Services Group Limited	2215.HK	92	15.6	18.9	1.0	HKSE
Jones Lang LaSalle Incorporated	JLL	12,592	7.1	19.5	1.6	New York Stock Exchange
Brookfield Office Properties Inc.	BPO-PI.TO	6,318	-2.6	0.0	0.0	Toronto Stock Exchange
Midea Real Estate Holding Limited	3990.HK	842	3.5	12.3	1.1	HKSE
Kangqiao Service Group Limited	2205.HK	62	5.3	8.3	0.6	HKSE
Nacity Property Service Group Co., Ltd.	603506.SS	347	23.6	87.2	1.7	Shanghai
S-Enjoy Service Group Co., Limited	1755.HK	305	6.1	5.0	0.7	HKSE
Yuexiu Services Group Limited	6626.HK	594	9.4	11.4	1.1	HKSE
Ling Yue Services Group Limited	2165.HK	62	9.4	4.3	0.6	HKSE
Eastnine AB (publ)	EAST.ST	508	1,026.1	60.8	0.8	Stockholm Stock Exchange
Logistea AB (publ)	LOGI-B.ST	836	0.3	21.0	1.0	Stockholm Stock Exchange
Aroundtown SA	AT1.DE	4,020	-6.4	18.9	0.2	Frankfurt Stock Exchange
CORESTATE Capital Holding S.A.	CCAP.DE	54	-0.1	-0.0	-0.1	Frankfurt Stock Exchange
Vonovia SE	VNA.DE	26,987	-10.3	-26.4	1.0	Frankfurt Stock Exchange
Evergrande Property Services Group Limited	6666.HK	1,102	5.8	7.2	13.2	HKSE
CIFI Ever Sunshine Services Group Limited	1995.HK	487	6.6	6.4	0.6	HKSE
China World Trade Center Co., Ltd.	600007.SS	2,950	21.0	18.0	2.4	Shanghai
CoStar Group, Inc.	CSGP	39,223	260.1	243.0	4.5	NASDAQ Global Select
NIFTY Lifestyle Co., Ltd.	4262.T	56	9.3	11.6	1.4	Tokyo
New England Realty Associates Limited Partnership	NEN	258	-2.6	17.2	-4.3	American Stock Exchange
LHN Limited	1730.HK	277	33.8	4.0	0.7	HKSE
Red Star Macalline Group Corporation Ltd.	601828.SS	1,702	-15.8	-3.7	0.3	Shanghai
Arealink Co., Ltd.	8914.T	426	10.4	18.2	2.1	Tokyo
Beijing Centergate Technologies (holding) Co., Ltd.	000931.SZ	585	14.1	68.7	2.3	Shenzhen
Joint Stock Company "World Trade Center Moscow"	WTCM.ME	168	12.7	3.6	0.2	Moscow Stock Exchange
Vonovia SE	VNA.F	26,899	-10.3	-26.4	1.0	Frankfurt Stock Exchange
Comstock Inc.	LODE	119	-1.0	-0.7	0.6	American Stock Exchange
Brookfield Property Partners L.P.	BPYPO	5,255	-11.4	-9.7	0.0	NASDAQ Global Select
CRE, Inc.	3458.T	338	-1.4	9.3	1.2	Tokyo
eXp World Holdings, Inc.	EXPI	1,739	48.7	-64.4	6.7	NASDAQ Global Market
FirstService Corporation	FSV.TO	9,098	12.6	57.2	6.5	Toronto Stock Exchange
Nanjing Gaoke Company Limited	600064.SS	1,893	4.4	6.8	0.7	Shanghai
Colliers International Group Inc.	CIGI	7,019	6.3	35.9	4.4	NASDAQ Global Select
The RMR Group Inc.	RMR	538	7.3	10.9	1.0	NASDAQ Capital Market
FirstService Corporation	FSV	9,092	12.7	59.3	6.4	NASDAQ Global Select
PT MNC Land Tbk	KPIG.JK	909	5.8	18.1	0.4	Jakarta Stock Exchange
Jeudan A/S	JDAN.CO	1,883	-13.4	96.4	0.9	Copenhagen
Beijing Zodi Investment Co., Ltd.	000609.SZ	132	-5.3	-2.9	5.2	Shenzhen
Madison Pacific Properties Inc.	MPC.TO	193	-2.8	-6.2	0.7	Toronto Stock Exchange
Neobo Fastigheter AB (publ)	NEOBO.ST	267	-11.0	-17.9	0.4	Stockholm Stock Exchange
Jonjee Hi-tech Industrial & Commercial Holding Co., Ltd.	600872.SS	2,056	12.7	17.8	2.8	Shanghai
Douglas Elliman Inc.	DOUG	268	-2.4	-1.8	0.8	New York Stock Exchange
Samhällsbyggnadsbolaget i Norden AB (publ)	SBB-B.ST	910	8.1	-0.9	0.3	Stockholm Stock Exchange
Cellnex Telecom, S.A.	CLNX.MC	26,698	1.2	100.5	1.8	Madrid Stock Exchange
Midland Holdings Limited	1200.HK	167	2.0	2.2	0.7	HKSE
Dynamic Holdings Limited	0029.HK	400	872.2	-59.1	0.4	HKSE
Leopalace21 Corporation	8848.T	2,175	7.8	5.9	3.3	Tokyo
Loadstar Capital K.K.	3482.T	323	-0.7	6.2	1.7	Tokyo
Binjiang Service Group Co. Ltd.	3316.HK	865	10.2	11.8	4.2	HKSE
Soundwill Holdings Limited	0878.HK	223	2.5	-0.9	0.1	HKSE
Mainichi Comnet Co., Ltd.	8908.T	92	3.0	13.7	1.2	Tokyo
Far East Orchard Limited	O10.SI	479	0.1	10.5	0.4	Stock Exchange of Singapore
Aoyuan Healthy Life Group Company Limited	3662.HK	54	8.5	4.0	0.3	HKSE
Sanxiang Impression Co., Ltd.	000863.SZ	601	30.1	104.2	1.4	Shenzhen
Dear Life Co.,Ltd.	3245.T	370	7.5	12.9	2.0	Tokyo
Jabal Omar Development Company	4250.SR	6,263	13.5	140.8	2.1	Saudi
CPI FIM SA	OPG.WA	1,710	-12.3	15.8	0.9	Warsaw Stock Exchange
Greenland Holdings Corporation Limited	600606.SS	3,843	93.8	-2.2	0.3	Shanghai
Excellence Commercial Property & Facilities Management Group Limited	6989.HK	235	5.5	4.8	0.4	HKSE
Airport Facilities Co., Ltd.	8864.T	325	1.6	17.6	0.6	Tokyo
Nomura Real Estate Holdings, Inc.	3231.T	4,955	-3.8	1.7	0.2	Tokyo
PT Lippo Karawaci Tbk	LPKR.JK	369	0.1	0.2	0.1	Jakarta Stock Exchange
CEL Corporation	5078.T	126	15.9	11.8	0.8	Tokyo
China Overseas Property Holdings Limited	2669.HK	2,385	11.0	10.7	3.2	HKSE
Hiyes International Co., Ltd.	2348.TW	467	-1.1	8.1	2.1	Taiwan
5i5j Holding Group Co., Ltd.	000560.SZ	1,025	2.3	117.9	0.9	Shenzhen
Jones Lang LaSalle Incorporated	0JPB.L	12,419	9.5	33.1	1.7	London Stock Exchange
StorageVault Canada Inc.	SVI.TO	1,242	-4.5	-40.1	12.7	Toronto Stock Exchange
Saudi Real Estate Company	4020.SR	1,870	11.8	41.3	1.8	Saudi
Tropicana Corporation Berhad	5401.KL	652	9.5	-16.3	0.5	Kuala Lumpur
Savills plc	SVS.L	1,809	7.4	28.5	1.7	London Stock Exchange
Times Neighborhood Holdings Limited	9928.HK	70	15.0	98.2	0.3	HKSE
Colliers International Group Inc.	CIGI.TO	7,026	6.3	35.8	4.4	Toronto Stock Exchange
Hevol Services Group Co. Limited	6093.HK	73	6.9	13.0	1.0	HKSE
Miramar Hotel and Investment Company, Limited	0071.HK	869	24.4	8.5	0.3	HKSE
Emperor International Holdings Limited	0163.HK	140	532.7	-0.6	0.1	HKSE
PropNex Limited	OYY.SI	826	16.8	19.0	6.3	Stock Exchange of Singapore
China Sports Industry Group Co., Ltd.	600158.SS	1,179	12.8	58.4	3.0	Shanghai
China Electronics Optics Valley Union Holding Company Limited	0798.HK	248	-9.1	14.2	0.2	HKSE
Arabian Centres Company	4321.SR	2,779	-4.4	9.1	0.7	Saudi
Red Sea International Company	4230.SR	337	3.2	84.3	53.0	Saudi
MLP Group S.A.	MLG.WA	531	-1.2	10.8	0.8	Warsaw Stock Exchange
Revolution Co., Ltd.	8894.T	62	-24.2	-156.1	29.2	Tokyo
Greentown Management Holdings Company Limited	9979.HK	756	5.9	6.3	1.3	HKSE
Amata VN Public Company Limited	AMATAV.BK	80	-2.8	32.7	0.6	Thailand
Kennedy-Wilson Holdings, Inc.	KW	1,052	-12.2	-27.2	0.6	New York Stock Exchange
New Hope Service Holdings Limited	3658.HK	206	7.4	6.2	1.1	HKSE
Ezdan Holding Group Q.P.S.C.	ERES.QA	8,234	36.6	164.9	0.8	Qatar
Shurgard Self Storage S.A.	SHUR.BR	4,165	5.9	7.4	0.9	Brussels
Alpha Astika Akinita S.A.	ASTAK.AT	119	61.1	76.9	3.9	Athens
Infrastrutture Wireless Italiane S.p.A.	INW.MI	11,402	5.6	26.9	2.3	Milan
Heba Fastighets AB (publ)	HEBA-B.ST	547	-3.1	24.7	0.7	Stockholm Stock Exchange
LSL Property Services plc	LSL.L	407	12.2	26.5	3.6	London Stock Exchange
FRP Holdings, Inc.	FRPH	520	21.2	79.1	1.2	NASDAQ Global Select
Mainstreet Equity Corp.	MEQ.TO	1,252	0.8	9.6	1.1	Toronto Stock Exchange
WHA Corporation Public Company Limited	WHA-R.BK	1,523	0.7	10.5	1.3	Thailand
Swire Properties Limited	1972.HK	15,037	11.4	-125.8	0.4	HKSE
Eureka Group Holdings Limited	EGH.AX	153	9.4	13.0	0.7	Australian Securities Exchange
Sundy Service Group Co. Ltd	9608.HK	58	26.7	110.5	0.8	HKSE
Hongkong Chinese Limited	0655.HK	78	1.0	-0.4	0.1	HKSE
MEGA International Development Co.,Ltd.	5529.TWO	101	-22.3	-32.2	2.1	Taipei Exchange
Inclusio SA	INCLU.BR	156	-2.6	4.9	0.5	Brussels
Run Long Construction Co.,Ltd.	1808.TW	1,062	3.0	13.9	2.2	Taiwan
PEXA Group Limited	PXA.AX	1,815	31.7	-43.1	1.7	Australian Securities Exchange
B-Lot Company Limited	3452.T	186	0.4	6.2	1.4	Tokyo
Huang Long Development Co.,Ltd.	3512.TWO	96	13.8	47.7	1.2	Taipei Exchange
Investis Holding SA	IREN.SW	2,017	20.1	9.5	1.1	Swiss Exchange
Rafael Holdings, Inc.	RFL	73	-1.2	-0.8	0.6	New York Stock Exchange
SCE Intelligent Commercial Management Holdings Limited	0606.HK	74	19.7	7.9	0.2	HKSE
Swiss Prime Site AG	SPSN.SW	11,332	8.7	46.8	1.3	Swiss Exchange
Nivika Fastigheter AB (publ)	NIVI-B.ST	446	-5.7	21.1	0.6	Stockholm Stock Exchange
TAG Immobilien AG	TEG.DE	2,945	-2.1	20.4	0.8	Frankfurt Stock Exchange
Tritax EuroBox plc	BOXE.L	898	-4.9	-39.5	1.2	London Stock Exchange
MIG Holdings S.A.	MIG.AT	121	-0.1	12.3	0.7	Athens
Bund Center Investment Ltd	BTE.SI	246	11.0	19.6	0.7	Stock Exchange of Singapore
Newmark Group, Inc.	NMRK	2,508	4.6	55.0	1.2	NASDAQ Global Select
Grandy House Corporation	8999.T	108	-9.0	50.4	0.7	Tokyo
Gabetti Property Solutions S.p.A.	GAB.MI	50	2.1	11.2	0.9	Milan
Warteck Invest AG	WARN.SW	773	4.5	36.0	1.0	Swiss Exchange
Country Garden Services Holdings Company Limited	6098.HK	2,919	7.5	12.1	0.6	HKSE
Star Mica Holdings Co., Ltd.	2975.T	222	-8.2	10.8	1.3	Tokyo
Züblin Immobilien Holding AG	0REW.L	234	9.8	36.8	0.9	London Stock Exchange
SRE Holdings Corporation	2980.T	337	16.4	56.1	4.4	Tokyo
Lavvi Empreendimentos Imobiliários S.A.	LAVV3.SA	419	5.9	5.7	1.3	São Paulo
Cosmos Initia Co., Ltd.	8844.T	321	-4.0	6.2	0.8	Tokyo
Delpha Construction Co.,Ltd.	2530.TW	831	7.6	17.5	2.7	Taiwan
Fong-Chien Construction Co.,LTD.	5523.TWO	156	36.3	56.1	1.6	Taipei Exchange
Good Life Company,Inc.	2970.T	89	4.9	13.4	3.1	Tokyo
Century21 Real Estate of Japan Ltd	8898.T	76	9.5	13.9	1.7	Tokyo
DigitalBridge Group, Inc.	6CL.F	1,924	6.6	19.7	0.7	Frankfurt Stock Exchange
Moura Dubeux Engenharia S.A.	MDNE3.SA	328	3.5	5.5	0.9	São Paulo
LA Holdings Co., Ltd.	2986.T	319	1.0	9.0	2.3	Tokyo
LeTech Corporation	3497.T	107	-3.1	8.8	2.8	Tokyo
Founding Construction Development Corp.	5533.TW	164	11.4	11.8	0.5	Taiwan
Hang Lung Properties Limited	0101.HK	4,735	-8.9	11.0	0.2	HKSE
Realia Business, S.A.	RLIA.MC	1,649	7.8	29.7	0.7	Madrid Stock Exchange
J-Lease Co.,Ltd.	7187.T	170	7.4	11.6	4.5	Tokyo
SOHO China Limited	0410.HK	384	-6.0	-22.8	0.1	HKSE
Multiplan Empreendimentos Imobiliários S.A.	MULT3.SA	2,211	3.5	9.5	2.2	São Paulo
Tokyo Tatemono Co., Ltd.	8804.T	3,577	-5.9	8.0	1.0	Tokyo
Grand Canal Land Public Company Limited	GLAND.BK	148	0.3	15.7	0.4	Thailand
C&D Property Management Group Co. Limited	2156.HK	526	17.6	10.9	2.0	HKSE
Sunac Services Holdings Limited	1516.HK	748	-20.8	-11.5	1.0	HKSE
Realgate Inc.	5532.T	79	-2.2	11.2	1.3	Tokyo
Brinova Fastigheter AB (publ)	BRIN-B.ST	399	-4.7	50.4	0.6	Stockholm Stock Exchange
LEG Immobilien SE	LEG.SG	6,190	-11.5	83.1	0.7	Stuttgart
Shenzhen Worldunion Group Incorporated	002285.SZ	690	-18.0	-16.6	1.7	Shenzhen
Redfin Corporation	RDFN	1,433	-6.5	-7.0	-13.9	NASDAQ Global Select
Khang Dien House Trading and Investment Joint Stock Company	KDH.VN	1,229	27.8	52.3	1.5	Ho Chi Minh Stock Exchange
Peach Property Group AG	0QOJ.L	437	-11.1	-1.0	0.2	London Stock Exchange
GR Properties Limited	0108.HK	427	3.1	-2.1	0.9	HKSE
PT Bekasi Fajar Industrial Estate Tbk	BEST.JK	63	-0.4	15.5	0.2	Jakarta Stock Exchange
Lushang Life Services Co., Ltd.	2376.HK	57	11.3	5.7	0.5	HKSE
WHA Corporation Public Company Limited	WHA.BK	1,532	0.7	10.5	1.3	Thailand
Mazaya Real Estate Development Q.P.S.C.	MRDS.QA	172	-108.7	-8.6	0.6	Qatar
Anabuki Kosan Inc.	8928.T	145	-3.5	4.0	0.5	Tokyo
Art Group Holdings Limited	0565.HK	387	276.8	-14.0	159.2	HKSE
Cushman & Wakefield plc	CWK	2,749	6.1	15.4	1.2	New York Stock Exchange
A-Living Smart City Services Co., Ltd.	3319.HK	552	-2.4	-1.2	0.4	HKSE
Hong Fok Corporation Limited	H30.SI	549	-0.7	19.5	0.2	Stock Exchange of Singapore
Shenzhen SEG Co.,Ltd	200058.SZ	1,202	56.0	51.4	1.0	Shenzhen
Pressance Corporation	3254.T	1,120	7.6	9.4	0.9	Tokyo
KE Holdings Inc.	2423.HK	22,217	36.7	15.1	0.9	HKSE
Park Street A/S	PARKST-A.CO	91	-6.7	-53.4	0.5	Copenhagen
Sansei Landic Co.,Ltd	3277.T	67	-2.5	8.3	0.7	Tokyo
Meiwa Estate Company Limited	8869.T	168	-5.5	4.6	0.7	Tokyo
Sun Frontier Fudousan Co., Ltd.	8934.T	691	2.5	10.6	1.1	Tokyo
Ki-Star Real Estate Co.,Ltd	3465.T	498	-4.5	9.5	1.3	Tokyo
Hung Ching Development & Construction Co., Ltd.	2527.TW	245	-1.9	5.8	0.5	Taiwan
Samhällsbyggnadsbolaget i Norden AB (publ)	SBB-D.ST	916	8.0	-1.6	0.5	Stockholm Stock Exchange
KlaraBo Sverige AB (publ)	KLARA-B.ST	265	-5.5	11.3	0.5	Stockholm Stock Exchange
Cibus Nordic Real Estate AB (publ)	CIBUS.ST	1,437	0.3	-178.1	1.2	Stockholm Stock Exchange
Servcorp Limited	SRV.AX	374	582.9	9.3	2.2	Australian Securities Exchange
Artea SA	ARTE.PA	58	24.1	-1.7	0.6	Paris
Wharf Real Estate Investment Company Limited	1997.HK	9,458	2.0	62.4	0.3	HKSE
Transcontinental Realty Investors, Inc.	TCI	364	3.5	40.8	0.3	New York Stock Exchange
Invesque Inc.	IVQ.TO	83	-11.6	-0.2	0.1	Toronto Stock Exchange
CPI Property Group S.A.	O5G.DE	8,543	-6.3	-37.4	1.1	Frankfurt Stock Exchange
J.W. Mays, Inc.	MAYS	78	83.2	-310.1	1.5	NASDAQ Capital Market
PT Indonesian Paradise Property Tbk	INPP.JK	548	13.1	30.0	1.8	Jakarta Stock Exchange
First Service Holding Limited	2107.HK	53	-34.1	-22.6	0.4	HKSE
Hiap Hoe Limited	5JK.SI	209	-14.6	36.5	0.3	Stock Exchange of Singapore
Pacific Century Premium Developments Limited	0432.HK	55	-53.3	-1.0	-5.7	HKSE
Agratio urban design Inc.	3467.T	75	-1.5	6.5	1.5	Tokyo
Red Star Macalline Group Corporation Ltd.	1528.HK	1,689	25.3	-1.8	0.1	HKSE
Cibus Nordic Real Estate AB (publ)	6N5.F	1,434	0.3	-195.6	1.3	Frankfurt Stock Exchange
Sunfon Construction Co., Ltd.	5514.TWO	134	22.5	42.6	1.2	Taipei Exchange
Chuang's Consortium International Limited	0367.HK	76	-11.1	-0.8	0.1	HKSE
DongGuan Winnerway Industry Zone LTD.	000573.SZ	373	-83.2	-55.5	1.7	Shenzhen
Choei Inc.	2993.T	61	-11.3	10.8	0.9	Tokyo
São Carlos Empreendimentos e Participações S.A.	SCAR3.SA	170	-0.9	-31.1	0.7	São Paulo
Brookfield Property Partners L.P.	BPYPP	5,303	-11.4	-9.7	0.0	NASDAQ Global Select
Crown International Corporation Limited	0727.HK	53	-5.8	-63.8	37.2	HKSE
Hong Pu Real Estate Development Co., Ltd.	2536.TW	318	-28.7	52.0	0.9	Taiwan
KE Holdings Inc.	BEKE	7,413	12.2	15.2	0.9	New York Stock Exchange
Qualitas Limited	QAL.AX	671	12.1	15.8	1.9	Australian Securities Exchange
PT City Retail Developments Tbk	NIRO.JK	169	-13.9	-14.3	1.5	Jakarta Stock Exchange
Foxtons Group plc	FOXT.L	249	7.6	13.2	1.3	London Stock Exchange
Genova Property Group AB (publ)	GPG.ST	194	-13.9	16.5	0.6	Stockholm Stock Exchange
VIB Vermögen AG	VIH1.DE	274	5.1	4.7	0.3	Frankfurt Stock Exchange
Platzer Fastigheter Holding AB (publ)	PLAZ-B.ST	902	-4.7	29.3	0.7	Stockholm Stock Exchange
Scout24 SE	G24.DE	10,325	23.5	45.8	5.3	Frankfurt Stock Exchange
LEG Immobilien SE	LEG.DE	6,226	-12.9	83.2	0.7	Frankfurt Stock Exchange
AB Sagax (publ)	0QDX.IL	8,126	8.7	14.0	1.8	International Order Book
K-Fast Holding AB (publ)	KFAST-B.ST	349	-12.1	39.6	0.6	Stockholm Stock Exchange
TOC Co., Ltd.	8841.T	428	38.4	43.8	0.6	Tokyo
Robot Home, Inc.	1435.T	94	17.3	16.4	1.6	Tokyo
Altus Group Limited	AIF.TO	1,775	23.4	170.3	3.7	Toronto Stock Exchange
Sinyi Realty Inc.	9940.TW	644	4.3	11.6	1.5	Taiwan
Polski Holding Nieruchomosci S.A.	PHN.WA	142	10.8	-2.4	0.3	Warsaw Stock Exchange
Mountview Estates P.L.C.	MTVW.L	519	7.1	13.4	0.9	London Stock Exchange
Texmaco Infrastructure & Holdings Limited	TEXINFRA.NS	145	147.4	-217.8	0.7	National Stock Exchange of India
Rongfeng Holding Group Co.,Ltd.	000668.SZ	162	-43.8	-13.8	0.7	Shenzhen
KWG Living Group Holdings Limited	3913.HK	88	9.1	-1.1	0.2	HKSE
Yinyi Co., Ltd.	000981.SZ	2,614	-12.2	-10.5	8.3	Shenzhen
NIPPON KANZAI Holdings Co.,Ltd.	9347.T	683	13.9	25.5	1.5	Tokyo
Powerlong Commercial Management Holdings Limited	9909.HK	205	9.8	6.3	0.4	HKSE
CBRE Group, Inc.	CBRE	43,996	16.6	36.8	4.5	New York Stock Exchange
Garda Property Group	GDF.AX	175	3.6	-12.4	0.7	Australian Securities Exchange
Phoenix Spree Deutschland Limited	PSDL.L	203	1.2	-2.5	0.6	London Stock Exchange
Ina Invest Holding AG	INA.SW	1,303	505.9	-70.0	0.8	Swiss Exchange
Fundamenta Real Estate AG	FREN.SW	679	-5.0	33.1	1.0	Swiss Exchange
LANDNET Inc.	2991.T	97	-0.0	3.0	0.7	Tokyo
Token Corporation	1766.T	1,304	15.7	15.1	1.5	Tokyo
Asset World Corp Public Company Limited	AWC.BK	2,056	-0.7	12.1	0.8	Thailand
Japan Property Management Center Co.,Ltd.	3276.T	131	9.3	11.4	2.2	Tokyo
Associated International Hotels Limited	0105.HK	239	-15.1	-3.2	0.3	HKSE
Brookfield Property Partners L.P.	BPYPN	4,777	-11.4	-9.7	0.0	NASDAQ Global Select
Grand City Properties S.A.	GYC.DE	2,333	-2.9	8.0	0.4	Frankfurt Stock Exchange
Stenhus Fastigheter i Norden AB (publ)	SFAST.ST	429	-6.9	65.9	0.6	Stockholm Stock Exchange
CA Immobilien Anlagen AG	CAI.VI	2,670	-15.0	-35.3	0.9	Vienna
Eik fasteignafélag hf.	EIK.IC	390	-3.3	6.7	0.8	Iceland
Allreal Holding AG	ALLN.SW	3,816	1.9	34.5	1.2	Swiss Exchange
Globe Trade Centre S.A.	GTC.WA	677	-7.5	6.1	0.5	Warsaw Stock Exchange
Keihanshin Building Co., Ltd.	8818.T	522	1.1	17.1	1.0	Tokyo
e'grand Co.,Ltd	3294.T	63	-1.4	8.0	0.8	Tokyo
JINUSHI Co.,Ltd.	3252.T	321	4.2	10.3	1.2	Tokyo
Nava Nakorn Public Company Limited	NNCL.BK	89	6.4	7.8	0.8	Thailand
Cinda Real Estate Co., Ltd.	600657.SS	1,572	12.3	-16.5	0.5	Shanghai
Shimao Services Holdings Limited	0873.HK	260	5.4	-7.2	0.3	HKSE
DEFAMA Deutsche Fachmarkt AG	DEF.DE	158	-2.1	24.7	2.9	Frankfurt Stock Exchange
ReaLy Development & Construction Corp.	2596.TWO	107	11.7	48.1	1.6	Taipei Exchange
Long Bon International Co.,Ltd	2514.TW	193	2.9	6.0	0.5	Taiwan
Housecom Corporation	3275.T	69	15.8	23.2	1.4	Tokyo
Zhejiang China Light&Textile Industrial City Group Co.,Ltd	600790.SS	785	16.7	36.4	0.8	Shanghai
SF Urban Properties AG	SFPN.SW	416	-8.1	42.6	0.8	Swiss Exchange
Advancetek Enterprise Co.,Ltd.	1442.TW	905	7.5	10.1	3.1	Taiwan
FCR Immobilien AG	FC9.DE	137	-10.7	17.4	0.9	Frankfurt Stock Exchange
Hysan Development Company Limited	0014.HK	2,018	-4.6	-20.2	0.2	HKSE
Shanghai Shibei Hi-Tech Co.,Ltd.	600604.SS	1,264	-0.3	289.6	1.4	Shanghai
Shanghai Fenghwa Group Co., Ltd	600615.SS	398	141.0	277.4	3.3	Shanghai
Star Holdings	STHO	103	0.8	-1.0	0.3	NASDAQ Global Market
Globalworth Real Estate Investments Limited	GWI.L	811	5.2	-6.7	0.4	London Stock Exchange
S IMMO AG	T1L.DE	1,833	7.0	177.3	1.0	Frankfurt Stock Exchange
Olav Thon Eiendomsselskap ASA	OLT.OL	2,930	1.1	11.3	0.8	Oslo Stock Exchange
Texaf S.A.	TEXF.BR	146	7.5	10.0	1.1	Brussels
New Dazheng Property Group Co., Ltd.	002968.SZ	340	11.7	15.4	1.8	Shenzhen
Rongan Property Co.,Ltd.	000517.SZ	875	53.4	-18.0	0.8	Shenzhen
Jinke Smart Services Group Co., Ltd.	9666.HK	506	-19.7	-3.7	1.3	HKSE
Global Link Management Inc.	3486.T	246	3.6	4.5	1.3	Tokyo
Tande Co., Ltd.	600665.SS	408	9.0	-8.7	0.6	Shanghai
Sumitomo Realty & Development Co., Ltd.	8830.T	17,638	-3.8	14.3	1.2	Tokyo
Shanghai Tianchen Co.,Ltd	600620.SS	608	133.2	-215.6	2.2	Shanghai
KATITAS CO., Ltd.	8919.T	1,336	10.7	17.2	3.7	Tokyo
Sino-Ocean Service Holding Limited	6677.HK	94	9.0	19.0	0.3	HKSE
A.D.Works Group Co.,Ltd.	2982.T	116	-3.9	8.0	0.7	Tokyo
Opendoor Technologies Inc.	OPEN	1,852	-3.7	-1.4	0.8	NASDAQ Global Select
Inmobiliaria del Sur, S.A.	ISUR.MC	286	15.7	17.3	1,318.0	Madrid Stock Exchange
K2A Knaust & Andersson Fastigheter AB (publ)	K2A-B.ST	59	-27.9	-2.7	0.3	Stockholm Stock Exchange
Peach Property Group AG	PEAN.SW	436	-11.1	-1.0	0.2	Swiss Exchange
The Property Franchise Group PLC	TPFG.L	453	18.1	18.4	1.0	London Stock Exchange
NP3 Fastigheter AB (publ)	NP3.ST	1,753	1.4	16.5	1.6	Stockholm Stock Exchange
MPHB Capital Berhad	5237.KL	281	34.3	60.7	0.7	Kuala Lumpur
Shanghai Lingang Holdings Co.,Ltd.	600848.SS	3,186	1.5	22.7	1.3	Shanghai
Central China New Life Limited	9983.HK	191	6.6	7.0	0.8	HKSE
Panther Securities PLC	PNS.L	68	-1.1	72.2	0.5	London Stock Exchange
Banan Real Estate Company	9519.SR	440	27.3	77.2	4.2	Saudi
PT Plaza Indonesia Realty Tbk	PLIN.JK	544	7.9	8.9	0.8	Jakarta Stock Exchange
Hulic Co., Ltd.	3003.T	7,494	-3.5	10.8	1.3	Tokyo
Da-Li Development Co.,Ltd.	6177.TW	735	0.3	8.4	1.8	Taiwan
SUNNEXTA GROUP Inc.	8945.T	63	5.9	5.4	1.2	Tokyo
Ningbo Fuda Company Limited	600724.SS	970	20.1	32.2	2.3	Shanghai
AB Sagax (publ)	EFE.F	8,051	6.0	13.7	1.8	Frankfurt Stock Exchange
Kingland Technology Co.,Ltd.	000711.SZ	698	-47.0	-49.7	8.2	Shenzhen
PT Mega Manunggal Property Tbk	MMLP.JK	236	5.5	14.7	0.8	Jakarta Stock Exchange
Colour Life Services Group Co., Limited	1778.HK	51	6.8	12.1	0.1	HKSE
Anywhere Real Estate Inc.	HOUS	531	-10.1	-2.8	0.2	New York Stock Exchange
MIGALO HOLDINGS Inc.	5535.T	374	13.3	61.0	5.6	Tokyo
Komehyo Holdings Co.,Ltd.	2780.T	222	-0.3	6.5	1.0	Tokyo
Wan Hwa Enterprise Company Ltd.	2701.TW	174	31.6	21.9	0.6	Taiwan
Aroundtown SA	AT1.F	4,051	-6.4	18.9	0.2	Frankfurt Stock Exchange
Trisul S.A.	TRIS3.SA	201	3.3	7.2	0.8	São Paulo
Tai Sang Land Development Limited	0089.HK	76	-18.3	-1.4	0.1	HKSE
Shanghai Golden Union Business Management Co., Ltd.	603682.SS	398	-2.0	172.6	2.5	Shanghai
EgnsINVEST Ejendomme Tyskland A/S	EGNETY.CO	65	-11.9	7.2	0.5	Copenhagen
Vanke Overseas Investment Holding Company Limited	1036.HK	84	49.1	-11.3	0.1	HKSE
AMBITION DX HOLDINGS Co., Ltd.	3300.T	114	-0.7	7.5	2.3	Tokyo
Jinmao Property Services Co., Limited	0816.HK	378	7.3	6.4	1.4	HKSE
Guanghui Logistics Co.Ltd	600603.SS	1,276	0.9	23.5	1.3	Shanghai
JSL Construction & Development Co., Ltd.	2540.TW	1,823	11.6	27.3	4.2	Taiwan
AB Sagax (publ)	SAGA-D.ST	8,067	8.7	14.0	1.8	Stockholm Stock Exchange
Swedish Logistic Property AB	SLP-B.ST	959	3.4	16.6	1.4	Stockholm Stock Exchange
Intershop Holding AG	ISN.SW	1,722	26.5	10.4	1.3	Swiss Exchange
Kojamo Oyj	KOJAMO.HE	3,254	-7.8	115.7	0.7	Helsinki
K2A Knaust & Andersson Fastigheter AB (publ)	K2A-PREF.ST	60	-27.9	-2.7	0.3	Stockholm Stock Exchange
Helical plc	HLCL.L	386	10.1	-2.9	0.6	London Stock Exchange
Wallenstam AB (publ)	WALL-B.ST	3,207	0.0	40.1	1.0	Stockholm Stock Exchange
Corem Property Group AB (publ)	CORE-D.ST	801	-13.0	-5.8	0.3	Stockholm Stock Exchange
Fastighetsbolaget Emilshus AB (publ)	EMIL-B.ST	667	0.6	17.2	1.3	Stockholm Stock Exchange
Scout24 SE	G24.SG	10,283	23.5	45.8	5.3	Stuttgart
AB Sagax (publ)	SAGA-B.ST	8,141	8.7	14.0	1.8	Stockholm Stock Exchange
NP3 Fastigheter AB (publ)	NP3-PREF.ST	1,753	1.4	16.5	1.6	Stockholm Stock Exchange
Fabege AB (publ)	FABG.ST	2,779	-5.3	76.9	0.7	Stockholm Stock Exchange
Nyfosa AB (publ)	NYF.ST	1,941	-1.1	188.5	1.0	Stockholm Stock Exchange
PT Metropolitan Kentjana Tbk	MKPI.JK	1,329	19.7	23.8	3.2	Jakarta Stock Exchange
Kuo Yang Construction Co.,Ltd	2505.TW	239	2.4	38.1	0.7	Taiwan
Tenpo Innovation CO.,LTD.	3484.T	111	14.3	18.1	4.2	Tokyo
PT Charnic Capital Tbk	NICK.JK	59	-47.6	-37.0	2.6	Jakarta Stock Exchange
Jiangsu Phoenix Property Investment Company Limited	600716.SS	505	-27.4	-17.7	0.6	Shanghai
Shenzhen SEG Co.,Ltd	000058.SZ	1,158	96.5	271.4	5.1	Shenzhen
Nirvana Daii Public Company Limited	NVD.BK	55	-25.4	19.8	0.3	Thailand
Bridgemarq Real Estate Services Inc.	BRE.TO	104	6.9	-13.1	-1.7	Toronto Stock Exchange
Copenhagen Capital A/S	CPHCAP-ST.CO	52	-8.2	-8.6	0.6	Copenhagen
Azoom Co.,Ltd	3496.T	345	23.5	33.4	11.6	Tokyo
Aspial Corporation Limited	A30.SI	125	-14.1	-8.8	0.3	Stock Exchange of Singapore
Varia US Properties AG	VARN.SW	261	-26.9	-14.1	0.7	Swiss Exchange
PATRIZIA SE	PAT.DE	800	27.2	-30.2	0.6	Frankfurt Stock Exchange
Fast Ejendom Danmark A/S	FED.CO	56	-3.6	5.4	0.5	Copenhagen
Plaza S.A.	MALLPLAZA.SN	4,678	6.4	12.8	1.4	Santiago
Fortinova Fastigheter AB (Publ)	FNOVA-B.ST	141	38.0	9.4	0.6	Stockholm Stock Exchange
Asset World Corp Public Company Limited	AWC-R.BK	2,056	-0.7	12.1	0.8	Thailand
Helbor Empreendimentos S.A.	HBOR3.SA	66	-5.0	5.0	0.2	São Paulo
DEMIRE Deutsche Mittelstand Real Estate AG	DMRE.DE	85	-31.9	-0.8	0.3	Frankfurt Stock Exchange
Züblin Immobilien Holding AG	ZUBN.SW	240	9.8	36.8	0.9	Swiss Exchange
Krungdhep Sophon Public Company Limited	KWC.BK	53	11.5	18.6	2.1	Thailand
Plazza AG	PLAN.SW	1,037	23.5	25.0	1.0	Swiss Exchange
Corem Property Group AB (publ)	CORE-PREF.ST	799	-13.0	-5.8	0.3	Stockholm Stock Exchange
Grainger plc	GRI.L	2,057	1.2	51.5	0.8	London Stock Exchange
Kallebäck Property Invest AB (publ)	KAPIAB.ST	77	2.2	56.0	1.2	Stockholm Stock Exchange
Akelius Residential Property AB (publ)	AKEL-D.ST	13,195	-173.3	-130.0	3.0	Stockholm Stock Exchange
Deutsche EuroShop AG	DEQ.DE	1,685	-0.9	11.3	0.7	Frankfurt Stock Exchange
Sirius Real Estate Limited	SRE.L	2,029	61.2	11.8	1.0	London Stock Exchange
Selvaag Bolig ASA	SBO.OL	335	15.0	18.4	1.4	Oslo Stock Exchange
AB Sagax (publ)	SAGA-A.ST	8,156	8.7	14.0	1.8	Stockholm Stock Exchange
TKP Corporation	3479.T	480	9.8	18.2	1.7	Tokyo
Parkit Enterprise Inc.	PKT.V	89	23.9	-25.9	0.6	Toronto Stock Exchange Ventures
Sunty Development Co., LTD	3266.TW	178	4.4	8.0	0.8	Taiwan
Sino Horizon Holdings Limited	2923.TW	1,373	-2.4	41.4	0.6	Taiwan
PTL Enterprises Limited	PTL.BO	61	7.6	15.6	0.6	Bombay Stock Exchange
FaithNetwork Co.,Ltd	3489.T	146	0.2	17.2	2.7	Tokyo
Fuji Corporation Limited	8860.T	167	-7.0	4.8	0.5	Tokyo
Kabuki-Za Co., Ltd.	9661.T	378	100.2	195.8	5.0	Tokyo
PTL Enterprises Limited	PTL.NS	61	7.6	15.6	0.6	National Stock Exchange of India
Montebalito, S.A.	MTB.MC	59	16.3	33.7	0.6	Madrid Stock Exchange
Raysum Co., Ltd.	8890.T	1,099	5.3	17.0	2.9	Tokyo
Sing Holdings Limited	5IC.SI	122	-6.1	17.7	0.4	Stock Exchange of Singapore
Stride Property Group	SPG.NZ	414	-8.4	49.0	0.7	NZSE
PT Roda Vivatex Tbk	RDTX.JK	206	10.6	11.0	1.0	Jakarta Stock Exchange
FJ Next Holdings Co., Ltd.	8935.T	270	5.9	5.9	0.6	Tokyo
Vinte Viviendas Integrales, S.A.B. de C.V.	VINTE.MX	378	4.6	16.9	1.5	Mexico
Shunfa Hengye Corporation	000631.SZ	959	78.1	75.7	1.1	Shenzhen
NISSHIN GROUP HOLDINGS Company, Limited	8881.T	165	4.6	8.1	0.4	Tokyo
The Platinum Group Public Company Limited	PLAT.BK	111	1.6	9.4	0.5	Thailand
Rainbow Foundations Limited	RAINBOWF.BO	70	-6.3	30.7	3.1	Bombay Stock Exchange
The Real Brokerage Inc.	REAX	854	-39.3	-33.5	27.7	NASDAQ Capital Market
Tidehold Development Co., Ltd.	9902.TW	57	21.6	24.0	1.1	Taiwan
Texmaco Infrastructure & Holdings Limited	TEXINFRA.BO	145	147.4	-217.8	0.7	Bombay Stock Exchange
Fiducial Real Estate SA	ORIA.PA	488	11.8	13.0	0.8	Paris
Eslead Corporation	8877.T	494	-1.7	6.6	0.9	Tokyo
PT Metropolitan Land Tbk	MTLA.JK	211	5.2	7.1	0.6	Jakarta Stock Exchange
PropertyGuru Limited	PGRU	1,101	247.3	-67.6	2.4	New York Stock Exchange
Heimstaden AB (publ)	HEIM-PREF.ST	332	368.9	1.7	0.1	Stockholm Stock Exchange
Public Property Invest AS	PUBLI.OL	814	-5.0	-36.0	0.7	Oslo Stock Exchange
Corem Property Group AB (publ)	CORE-B.ST	815	-13.0	-5.8	0.3	Stockholm Stock Exchange
Onewo Inc.	2602.HK	3,448	13.9	20.6	1.4	HKSE
Eldeco Housing and Industries Limited	ELDEHSG.NS	88	18.0	27.3	2.1	National Stock Exchange of India
New Zealand Rural Land Company Limited	NZL.NZ	81	-0.9	11.4	0.6	NZSE
Transindia Real Estate Limited	TREL.BO	96	11.7	4.6	0.7	Bombay Stock Exchange
Eldeco Housing and Industries Limited	ELDEHSG.BO	86	18.0	27.3	2.1	Bombay Stock Exchange
Crosswood SA	CROS.PA	135	242.4	78.6	1.5	Paris
Financial Street Property Co., Limited	1502.HK	117	nan	nan	nan	HKSE
Crowell Development Corp.	2528.TW	412	0.4	10.8	2.0	Taiwan